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% |
Rental property for sale in Newport at 2545 NE Douglas St, Newport, OR, 97365 priced at $625,000 converts $4,552/mo rent into $553/mo cash flow after a $3,059/mo obligation. Total monthly income equals $4,552/mo, and annual cash flow totals $6,635/yr on $205,625 invested. Return on cash invested prints 23.29% in year one, and rental yield reads 8.74% against a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation compiles into $172,676 by year five. Five-year ROI reaches 121.19% and total cumulative return in cash sums $249,205. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,552/mo property income covering a $3,059/mo payment, not borrower’s personal income.
Single Family
Built in 1993
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97365, Newport, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,410 (100%) |
| Owner Occupied HU | 3,108 (48.5%) |
| Renter Occupied HU | 2,142 (33.4%) |
| Vacant Housing Units | 1,160 (18.1%) |
| Median Home Value | $484,402 |
| Average Home Value | $591,988 |
Residential
4,965
Single Family
4,293
Multi-Family
672
Businesses
988
Date | Event | Price |
|---|---|---|
| 2024-08-19 | Listed for sale | $625,000 |
| 2024-08-13 | Pending sale | $625,000 |
| 2024-05-21 | Price change | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-19 | $8783.41 | 3.18% | $498,960 | 3.00% |
| 2022-10-19 | $8512.89 | -1.29% | $484,430 | 3.00% |
| 2021-10-19 | $8624.49 | 5.60% | $470,330 | 3.00% |
Listed by: Steve Lovas • Martek Real Estate
Mls Name: OCMLS
Mls Provider:
Mls ID: #23-1789
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the Oregon Coast Multiple Listing Service (OCMLS). Listing content is copyrighted. Listing data provided is AS IS. All information provided is deemed reliable but is not guaranteed and should be independently verified. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. Real estate listings held by member brokerage firms, other than Zillow, Inc., of the OCMLS are marked with the OCMLS logo. Detailed information about these properties includes the names of the member listing brokers and brokerage firms. The listing brokers offer of compensation is made only to participants of the MLS where the listing is filed. Non-members should contact the listing broker directly for compensation information.
