28811 SW Costa CirWilsonvilleOR97070
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Wilsonville at 28811 SW Costa Cir, Wilsonville, OR, 97070 generates $3,090/mo in rent and, after a $2,251/mo payment, leaves $314/mo in cash flow. Total monthly income is $3,090/mo, and annual cash flow is $3,767/yr on $152,457 invested. Return on cash invested sits at 22.38% in year one, and rental yield is 8.06% on a $459,900 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,062 over five years. Five-year ROI reaches 115.88% and total cumulative return in cash sums $176,670. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,090/mo property income rather than buyer’s personal income.
Townhouse
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97070, Wilsonville, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,884 (100%) |
| Owner Occupied HU | 6,402 (53.9%) |
| Renter Occupied HU | 4,950 (41.7%) |
| Vacant Housing Units | 532 ( 4.5%) |
| Median Home Value | $663,878 |
| Average Home Value | $747,529 |
Housing Distribution
Address Breakdown
Residential
11,939
Single Family
9,544
Multi-Family
2,395
Businesses
1,397
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jaimy Beltran • Keller Williams Realty Portland Premiere
Mls Name: RMLS (OR)
Mls ID: #219906693