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 Lafayette at 325 W Cosmo St, Lafayette, OR, 97127 offers $2,641/mo rent that, after a $1,664/mo payment, leaves $589/mo cash flow. Total monthly income is $2,641/mo, and annual cash flow is $7,066/yr on $112,710 cash. Return on cash invested measures 26.18% in year one, and rental yield stands at 9.32% at a $340,000 entry. Equity gained on principal adds $2,194/yr while 5% annual appreciation compounds into $93,936 by year five. Five-year ROI records 136.25% and total cumulative return in cash reaches $153,570. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,641/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97127, Lafayette, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,523 (100%) |
| Owner Occupied HU | 1,274 (83.7%) |
| Renter Occupied HU | 222 (14.6%) |
| Vacant Housing Units | 27 ( 1.8%) |
| Median Home Value | $418,961 |
| Average Home Value | $449,861 |
Residential
1,402
Single Family
1,393
Multi-Family
9
Businesses
73
Date | Event | Price |
|---|---|---|
| 2024-10-10 | Listed for sale | $340,000 |
| 2024-09-26 | Pending sale | $340,000 |
| 2024-09-19 | Listed for sale | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $2292.20 | 2.00% | $155,553 | 3.00% |
| 2022-10-15 | $2247.25 | 3.27% | $151,022 | 3.00% |
| 2021-10-15 | $2176.18 | 2.58% | $146,623 | 3.00% |
Listed by: JORDAN MATIN • Matin Real Estate
Mls Name: WVMLS
Mls Provider:
Mls ID: #821567
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.
