21 Brophy Way UNIT 17Shady CoveOR97539
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Shady Cove at 21 Brophy Way UNIT 17, Shady Cove, OR, 97539 offers a 9.64% rental yield on a $151,000 purchase with $1,213/mo rent. Total monthly income registers $1,213/mo, and a $739/mo payment leaves $302/mo available for distribution. Annual cash flow reaches $3,619/yr on $50,057 to close, and return on cash invested stands at 27.14% in year one. Equity gained on principal adds $974/yr while 5% annual appreciation supports $41,719 over five years. Portfolio math shows five-year ROI at 141.43% and total cumulative return in cash at $70,796. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,213/mo property income against a $739/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97539, Shady Cove, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,750 (100%) |
| Owner Occupied HU | 1,244 (71.1%) |
| Renter Occupied HU | 358 (20.5%) |
| Vacant Housing Units | 148 ( 8.5%) |
| Median Home Value | $426,639 |
| Average Home Value | $398,175 |
Housing Distribution
Address Breakdown
Residential
1,046
Single Family
1,026
Multi-Family
20
Businesses
120
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Windermere Trails End R.E.
Mls Name: Oregon Datashare
Mls ID: #220211878