1905 Waverly Dr SE UNIT 27, Albany, OR, 97322 | $1,044/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
814 sft

1075 Vista Ave SE, Salem, OR, 97302

3 Bed
2 Bath
1512 sft

2601 NE Jack London St #142, Corvallis, OR, 97330

2 Bed
1 Bath
768 sft

1515 Howard Dr SE, Albany, OR, 97322

2 Bed
2 Bath
1080 sft

38129 Weirich Dr UNIT 65, Lebanon, OR, 97355

Nearby investment properties with comparable prices

2 Bed
2 Bath
1040 sft

5050 Columbus St SE UNIT 21, Albany, OR, 97322

3 Bed
2 Bath
1188 sft

3554 Turner Rd SE, Salem, OR, 97302

3 Bed
2 Bath
1336 sft

777 College Park Dr SW #21, Albany, OR, 97321

3 Bed
2 Bath
1188 sft

713 Stafford St #50, Aumsville, OR, 97325

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 Albany at 1905 Waverly Dr SE UNIT 27, Albany, OR, 97322 generates $1,979/mo in rent and, after a $758/mo payment, leaves $1,044/mo in cash flow. Total monthly income is $1,979/mo, and annual cash flow is $12,530/yr on $51,349 invested. Return on cash invested sits at 44.31% in year one, and rental yield is 15.33% on a $154,900 entry. Equity gained on principal adds $1,000/yr, while 5% annual appreciation builds toward $42,796 over five years. Five-year ROI reaches 233.57% and total cumulative return in cash sums $119,936. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,979/mo property income rather than buyer’s personal income.

Manufactured

Built in 2001

N/A lot

$N/A/sqft

No HOA