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 Corvallis at 2767 NW Daylily Ave, Corvallis, OR, 97330 offers a 8.51% rental yield on a $465,500 purchase with $3,302/mo rent. Total monthly income registers $3,302/mo, and a $2,278/mo payment leaves $261/mo available for distribution. Annual cash flow reaches $3,136/yr on $154,313 to close, and return on cash invested stands at 21.94% in year one. Equity gained on principal adds $3,004/yr while 5% annual appreciation supports $128,609 over five years. Portfolio math shows five-year ROI at 114.2% and total cumulative return in cash at $176,232. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,302/mo property income against a $2,278/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2002
2,178 sqft lot
$N/A/sqft
$220 monthly HOA
Neighborhood data shown for ZIP Code: 97330, Corvallis, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,045 (100%) |
| Owner Occupied HU | 9,393 (46.9%) |
| Renter Occupied HU | 9,497 (47.4%) |
| Vacant Housing Units | 1,155 ( 5.8%) |
| Median Home Value | $551,287 |
| Average Home Value | $560,609 |
Residential
19,019
Single Family
16,803
Multi-Family
2,216
Businesses
1,002
Date | Event | Price |
|---|---|---|
| 2025-07-26 | Listing removed | $2,795 |
| 2025-07-25 | Listed for rent | $2,795 |
| 2025-07-21 | Sold | $465,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $4649.91 | 3.01% | $249,547 | 3.00% |
| 2023-10-28 | $4513.83 | 3.01% | $242,279 | 3.00% |
| 2022-10-28 | $4381.94 | 3.42% | $235,222 | 3.00% |
Listed by: PATTY BROWN • Jmg Jason Mitchell Group
Mls Name: WVMLS
Mls Provider:
Mls ID: #829908
Disclaimer: Based on information from Willamette Valley Multiple Listing Service, which neither guarantees nor is in any way responsible for its accuracy. All data is provided 'AS IS' and with all faults. Data maintained by Willamette Valley Multiple Listing Service may not reflect all real estate activity in the market.
