Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
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 Bandon at 2778 Colony Cir, Bandon, OR, 97411 generates $3,114/mo in rent, after a $4,650/mo payment. Total monthly income is $3,114/mo. Return on cash invested sits at 8.66% in year one, and rental yield is 3.93% on a $950,000 entry. Equity gained on principal adds $6,130/yr, while 5% annual appreciation builds toward $262,467 over five years. Five-year ROI reaches 42.75% and total cumulative return in cash sums $133,610. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,114/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
1,742 sqft lot
$N/A/sqft
$350 monthly HOA
Neighborhood data shown for ZIP Code: 97411, Bandon, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,529 (100%) |
| Owner Occupied HU | 2,639 (58.3%) |
| Renter Occupied HU | 1,099 (24.3%) |
| Vacant Housing Units | 791 (17.5%) |
| Median Home Value | $509,572 |
| Average Home Value | $507,381 |
Residential
3,603
Single Family
3,473
Multi-Family
130
Businesses
376
Date | Event | Price |
|---|---|---|
| 2025-09-17 | Listed for sale | $950,000 |
| 2025-09-04 | Pending sale | $950,000 |
| 2025-08-25 | Listed for sale | $950,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $6930.35 | 2.69% | $697,420 | -45.69% |
| 2023-09-18 | $6749.05 | -0.39% | $1,284,150 | 24.85% |
| 2022-09-18 | $6775.58 | 4.08% | $1,028,580 | 21.73% |
No similar price properties found nearby.
Listed by: Fred Gernandt • David L. Davis Real Estate
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #262325607
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the RMLS of Portland, Oregon. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the RMLS logo, and detailed information about these properties includes the names of the listing brokers. Listing content is copyright 2025 RMLS, Portland, Oregon. This content last updated on 2025-09-18 11:29:16 PDT. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. All information provided is deemed reliable but is not guaranteed and should be independently verified.
