2521 Waverly Dr SE, Albany, OR, 97322 | $472/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5055 NE ELLIOTT CIR, P1456 Plan, Knoll Terrace

2 Bed
1 Bath
784 sft

5055 NE ELLIOTT CIR, P1456 Plan, Knoll Terrace, Corvallis, OR, 97330

2 Bed
1 Bath
784 sft

5055 NE Elliott Cir SPACE 165, Corvallis, OR, 97330

2 Bed
2 Bath
1120 sft

6315 Fairway Ave SE, Salem, OR, 97306

2 Bed
2 Bath
1120 sft

6353 Fairway Ave SE, Salem, OR, 97306

Nearby investment properties with comparable prices

3 Bed
2 Bath
1300 sft

6696 Little Rd SE, Turner, OR, 97392

3 Bed
2 Bath
1300 sft

6696 Little Rd SE, Turner, OR, 97392

2 Bed
2 Bath
1165 sft

4001 12th St SE #3, Salem, OR, 97302

2 Bed
2 Bath
1196 sft

567 32nd Ave SE, Albany, OR, 97322

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 Albany at 2521 Waverly Dr SE, Albany, OR, 97322 uses $99,450 cash to close to unlock $5,658/yr annual cash flow and $472/mo monthly cash flow. Total monthly income runs $2,282/mo, and a $1,468/mo payment keeps the spread at $472/mo. Purchase price stands at $300,000, and rental yield measures 9.13% with $2,282/mo rent. Return on cash invested shows 25.6% in year one, and 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 133.18% and total cumulative return in cash records $132,444. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,282/mo property income covering a $1,468/mo payment rather than investor’s personal income.

Single Family

Built in 1962

7,405 sqft lot

$N/A/sqft

No HOA