2127 SE Academy St, Dallas, OR, 97338 | $157/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1582 sft

733 Yellowstone Dr S, Monmouth, OR, 97361

Currently Rented+ 1 more

3 Bed
2 Bath
2572 sft

7340/7350 Smith Rd, Monmouth, OR, 97361

3 Bed
2 Bath
1932 sft

0 Simpson Rd, Monmouth, OR, 97361

5 Bed
2 Bath
1904 sft

1293 SE Shelton St, Dallas, OR, 97338

Nearby investment properties with comparable prices

3 Bed
3 Bath
1388 sft

260 S Main St, Falls City, OR, 97344

3 Bed
2 Bath
1450 sft

156 Pine St, Falls City, OR, 97344

4 Bed
2 Bath
1914 sft

723 SE Miller Ave, Dallas, OR, 97338

1 Bed
1 Bath
960 sft

16030 Monmouth Hwy, Monmouth, OR, 97361

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

Investment property for sale in Dallas at 2127 SE Academy St, Dallas, OR, 97338 listed at $450,000 pairs $2,874/mo rent with a $2,203/mo payment to leave $157/mo cash flow. Total monthly income runs $2,874/mo, and annual cash flow reaches $1,887/yr on $149,175 cash to close. Return on cash invested measures 21.17% in year one, and rental yield registers 7.66% at a $450,000 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,327 by year five. Five-year ROI tracks 109.45% and total cumulative return in cash totals $163,266. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,874/mo property income relative to a $2,203/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2022

5,227 sqft lot

$N/A/sqft

No HOA

More details about the property

This well maintained home in the 55+ Eden Gleann community offers a bright andopen floor plan enhanced by vaulted ceilings. The kitchen features granite counters, stain-less steel appliances, and wood floors. A spacious primary suite provides tall ceilings, double sinks, and a walk-in shower. Outside, a large deck overlooks the fully fenced backyard, perfect for relaxing or entertaining. This well maintained home in the 55+ Eden Gleann community offers a bright and open floor plan enhanced by vaulted ceilings. The kitchen features granite counters, stainless steel appliances, and wood floors. A spacious primary suite provides tall ceilings, double sinks, and a walk-in shower. Outside, a large deck overlooks the fully fenced backyard, perfect for relaxing or entertaining. Conveniently located just minutes from restaurants, shopping, parks, the LaCreole sports complex, and the Dallas Aquatic Center.

Neighborhood Data

Neighborhood data shown for ZIP Code: 97338, Dallas, OR area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,715 (100%)
Owner Occupied HU	6,971 (71.8%)
Renter Occupied HU	2,440 (25.1%)
Vacant Housing Units	304 ( 3.1%)
Median Home Value	$460,123
Average Home Value	$495,328