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% |
Investment property for sale in Otis at 171 N Duncan Creek Dr, Otis, OR, 97368 with 5% annual appreciation on a $400,000 basis while $3,302/mo rent supports operations. Total monthly income totals $3,302/mo and a $1,958/mo payment preserves $887/mo for cash returns. Annual cash flow comes to $10,648/yr on $132,600 deployed, and return on cash invested reaches 27.94% in year one. Equity gained on principal adds $2,581/yr, and five-year appreciation sums $110,513 alongside rental yield of 9.91%. Five-year ROI measures 145.72% and total cumulative return in cash totals $193,228.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,302/mo property income versus a $1,958/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2004
1.18 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97368, Otis, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,862 (100%) |
| Owner Occupied HU | 1,216 (65.3%) |
| Renter Occupied HU | 286 (15.4%) |
| Vacant Housing Units | 360 (19.3%) |
| Median Home Value | $381,203 |
| Average Home Value | $406,891 |
Residential
1,243
Single Family
1,243
Multi-Family
0
Businesses
28
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Sold | $400,000 |
| 2025-05-12 | Pending sale | $429,995 |
| 2025-05-02 | Listed for sale | $429,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $2753.45 | 3.28% | $228,600 | 3.00% |
| 2023-10-12 | $2666.04 | 3.01% | $221,950 | 3.00% |
| 2022-10-12 | $2588.15 | 228.75% | $215,490 | 229.75% |
Listed by: Leah Michelson • Taylor & Taylor Realty Company
Mls Name: OCMLS
Mls Provider:
Mls ID: #25-952
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the Oregon Coast Multiple Listing Service (OCMLS). Listing content is copyrighted. Listing data provided is AS IS. All information provided is deemed reliable but is not guaranteed and should be independently verified. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. Real estate listings held by member brokerage firms, other than Zillow, Inc., of the OCMLS are marked with the OCMLS logo. Detailed information about these properties includes the names of the member listing brokers and brokerage firms.
