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% |
Investment property for sale in Dayton at 21795 SE Grand Island Loop, Dayton, OR, 97114 offers a 7.76% rental yield on a $589,300 purchase with $3,812/mo rent. Total monthly income registers $3,812/mo, and a $2,884/mo payment leaves $255/mo available for distribution. Annual cash flow reaches $3,063/yr on $193,880 to close, and return on cash invested stands at 21.64% in year one. Equity gained on principal adds $3,803/yr while 5% annual appreciation supports $162,813 over five years. Portfolio math shows five-year ROI at 111.9% and total cumulative return in cash at $216,948. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,812/mo property income against a $2,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97114, Dayton, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,878 (100%) |
| Owner Occupied HU | 1,386 (73.8%) |
| Renter Occupied HU | 410 (21.8%) |
| Vacant Housing Units | 82 ( 4.4%) |
| Median Home Value | $482,099 |
| Average Home Value | $549,107 |
Residential
1,630
Single Family
1,630
Multi-Family
0
Businesses
141
Date | Event | Price |
|---|---|---|
| 2025-10-08 | Listing removed | $599,900 |
| 2025-09-28 | Listing removed | $2,900 |
| 2025-09-26 | Listed for rent | $2,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $2815.73 | 2.11% | $229,199 | 2.95% |
| 2023-10-24 | $2757.51 | 1.27% | $222,642 | 2.94% |
| 2022-10-24 | $2722.91 | 1.71% | $216,276 | 2.94% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
