23830 SW Vermillion Dr, Tualatin, OR, 97062 | $274/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

23830 SW Vermillion Dr, Tualatin, OR, 97062 | $274/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2004 sft

23869 SW Black Tortoise Ter, Tualatin, OR, 97062

3 Bed
3 Bath
2004 sft

23839 SW Black Tortoise Ter, Tualatin, OR, 97062

3 Bed
3 Bath
2004 sft

9388 SW Vermillion Dr #H235, Tualatin, OR, 97062

3 Bed
3 Bath
1781 sft

8990 SW Vermillion Dr, Tualatin, OR, 97062

Nearby investment properties with comparable prices

The 2096 Plan, The Hearth at Millican Creek

4 Bed
3 Bath
2096 sft

The 2096 Plan, The Hearth at Millican Creek, Lafayette, OR, 97127

4 Bed
2 Bath
2282 sft

835 Wynooski St, Newberg, OR, 97132

3 Bed
2 Bath
1422 sft

11718 SW Jamaica, Wilsonville, OR, 97070

4 Bed
3 Bath
2195 sft

111 E 9th St, Newberg, OR, 97132

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 Tualatin at 23830 SW Vermillion Dr, Tualatin, OR, 97062 generates $3,694/mo in rent and, after a $2,773/mo payment, leaves $274/mo in cash flow. Total monthly income is $3,694/mo, and annual cash flow is $3,291/yr on $186,379 invested. Return on cash invested sits at 21.83% in year one, and rental yield is 7.82% on a $566,500 entry. Equity gained on principal adds $3,656/yr, while 5% annual appreciation builds toward $156,514 over five years. Five-year ROI reaches 112.9% and total cumulative return in cash sums $210,426. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,694/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The kitchen, Great Room and dining room are arranged among a convenient and contemporary open floorplan in this two-story home, with sliding glass doors that lead to a covered patio. Upstairs, all three bedrooms surround the versatile loft, including the spacious owner's suite which showcases an en-suite bathroom and walk-in closet. One of the secondary bedrooms also features a private attached bathroom, great for overnight guests or household members that need more privacy.

Neighborhood Data

Neighborhood data shown for ZIP Code: 97062, Tualatin, OR area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,590 (100%)
Owner Occupied HU	6,540 (56.4%)
Renter Occupied HU	4,728 (40.8%)
Vacant Housing Units	322 ( 2.8%)
Median Home Value	$644,144
Average Home Value	$695,864