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 Aurora at 20805 Walnut St NE, Aurora, OR, 97002 generates $2,560/mo in rent, after a $2,203/mo payment. Total monthly income is $2,560/mo. Return on cash invested sits at 18.65% in year one, and rental yield is 6.83% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 95.9% and total cumulative return in cash sums $143,058. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,560/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97002, Aurora, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,226 (100%) |
| Owner Occupied HU | 1,742 (78.3%) |
| Renter Occupied HU | 385 (17.3%) |
| Vacant Housing Units | 99 ( 4.4%) |
| Median Home Value | $613,762 |
| Average Home Value | $718,571 |
Residential
2,230
Single Family
2,087
Multi-Family
143
Businesses
331
Date | Event | Price |
|---|---|---|
| 2025-03-10 | Listed for sale | $450,000 |
| 2009-08-27 | Sold | $203,600 |
| 2006-02-09 | Sold | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-12 | $3761.31 | -3.05% | $237,520 | N/A |
| 2022-03-12 | $3879.51 | 2.77% | $237,520 | 3.00% |
| 2021-03-12 | $3775.09 | 2.78% | $230,610 | 6.09% |
Listed by: Alexander Clark • Keller Williams Realty Portland Premiere
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #298311551
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the RMLS of Portland, Oregon. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the RMLS logo, and detailed information about these properties includes the names of the listing brokers. Listing content is copyright 2025 RMLS, Portland, Oregon. This content last updated on 2025-03-12 11:55:34 PDT. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. All information provided is deemed reliable but is not guaranteed and should be independently verified.
