Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Corvallis at 1515 NW Hillcrest Dr, Corvallis, OR, 97330 priced at $650,000 converts $4,507/mo rent into $584/mo cash flow after a $3,181/mo obligation. Total monthly income equals $4,507/mo, and annual cash flow totals $7,007/yr on $213,850 invested. Return on cash invested prints 23.34% in year one, and rental yield reads 8.32% against a $650,000 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,583 by year five. Five-year ROI reaches 120.98% and total cumulative return in cash sums $258,722. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,507/mo property income covering a $3,181/mo payment, not borrower’s personal income.
Single Family
Built in 1957
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97330, Corvallis, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,045 (100%) |
| Owner Occupied HU | 9,393 (46.9%) |
| Renter Occupied HU | 9,497 (47.4%) |
| Vacant Housing Units | 1,155 ( 5.8%) |
| Median Home Value | $551,287 |
| Average Home Value | $560,609 |
Residential
19,019
Single Family
16,803
Multi-Family
2,216
Businesses
1,002
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $650,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-24 | $6225.05 | 3.01% | $334,129 | 3.00% |
| 2022-04-24 | $6043.18 | 3.42% | $324,397 | 3.00% |
| 2021-04-24 | $5843.12 | 5.95% | $314,949 | 3.00% |
Listed by: DONNA RINALDI • Jmg Jason Mitchell Group
Mls Name: WVMLS
Mls Provider:
Mls ID: #827941
Disclaimer: Based on information from Willamette Valley Multiple Listing Service, which neither guarantees nor is in any way responsible for its accuracy. All data is provided 'AS IS' and with all faults. Data maintained by Willamette Valley Multiple Listing Service may not reflect all real estate activity in the market.
