1850 Plan, Aspen Heights, Athena, OR, 97813 | $118/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1856 sft

914 S Wilbur Avenue, Walla Walla, WA, 99362

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

Nearby investment properties with comparable prices

3 Bed
2 Bath
2350 sft

220 S Roosevelt Street, Walla Walla, WA, 99362

4 Bed
2 Bath
2034 sft

411 SE Elm Avenue, College Place, WA, 99324

3 Bed
3 Bath
1830 sft

303 Dehaven Street, Milton Freewater, OR, 97862

3 Bed
3 Bath
1830 sft

183 Dehaven St Street, Milton Freewater, OR, 97862

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

Rental property for sale in Athena at 1850 Plan, Aspen Heights, Athena, OR, 97813 priced at $440,000 converts $2,774/mo rent into $118/mo cash flow after a $2,154/mo obligation. Total monthly income equals $2,774/mo, and annual cash flow totals $1,412/yr on $145,860 invested. Return on cash invested prints 20.88% in year one, and rental yield reads 7.57% against a $440,000 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation compiles into $121,564 by year five. Five-year ROI reaches 107.84% and total cumulative return in cash sums $157,294. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,774/mo property income covering a $2,154/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA