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 Corvallis at 3047 NW Angelica Dr, Corvallis, OR, 97330 priced at $585,000 pairs $3,930/mo rent with $323/mo cash flow after a $2,863/mo payment. Total monthly income equals $3,930/mo, and annual cash flow comes to $3,871/yr on $192,465 invested. Return on cash invested is 22.07% in year one, and rental yield stands at 8.06% on a $585,000 basis. Equity gained on principal adds $3,775/yr, and 5% annual appreciation accumulates to $161,625 by year five. Five-year ROI measures 114.38% and total cumulative return in cash reaches $220,146. For financing, Ziffy Mortgage’s DSCR program evaluates $3,930/mo property income against a $2,863/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
9,148 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-20 | $6592.51 | 3.01% | $353,852 | 3.00% |
| 2022-03-20 | $6399.90 | 3.42% | $343,546 | 3.00% |
| 2021-03-20 | $6188.04 | 3.66% | $333,540 | 3.00% |
Listed by: DAVA BEHRENS • Jmg Jason Mitchell Group
Mls Name: WVMLS
Mls Provider:
Mls ID: #825399
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.
