1555 Plan, Aspen Heights, Athena, OR, 97813 | $495/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

4 Bed
2 Bath
1824 sft

222 SW Davis Avenue, College Place, WA, 99324

4 Bed
2 Bath
3040 sft

1001 NW Despain Ave, Pendleton, OR, 97801

4 Bed
2 Bath
2014 sft

406 Parkview Street, Milton Freewater, OR, 97862

5 Bed
2 Bath
2246 sft

205 SE 4th Street UNIT 1, College Place, WA, 99324

Nearby investment properties with comparable prices

4 Bed
2 Bath
2384 sft

644 Balm Street, Walla Walla, WA, 99362

4 Bed
1 Bath
1568 sft

19 NE Mount Hebron Dr, Pendleton, OR, 97801

3 Bed
2 Bath
1664 sft

625 S Elizabeth St, Milton Freewater, OR, 97862

Currently Rented+ 2 more

3 Bed
1 Bath
1096 sft

55735 Bingham Rd, Adams, OR, 97810

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Athena at 1555 Plan, Aspen Heights, Athena, OR, 97813 uses $125,970 cash to close to unlock $5,942/yr annual cash flow and $495/mo monthly cash flow. Total monthly income runs $2,789/mo, and a $1,860/mo payment keeps the spread at $495/mo. Purchase price stands at $380,000, and rental yield measures 8.81% with $2,789/mo rent. Return on cash invested shows 24.63% in year one, and 5% annual appreciation builds toward $104,987 over five years. Five-year ROI reaches 127.96% and total cumulative return in cash records $161,197. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,789/mo property income covering a $1,860/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA