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 Willamina at 400 SW Walnut St, Willamina, OR, 97396 with 5% annual appreciation on a $362,500 basis while $2,702/mo rent supports operations. Total monthly income totals $2,702/mo and a $1,774/mo payment preserves $514/mo for cash returns. Annual cash flow comes to $6,170/yr on $120,169 deployed, and return on cash invested reaches 25.04% in year one. Equity gained on principal adds $2,339/yr, and five-year appreciation sums $100,152 alongside rental yield of 8.94%. Five-year ROI measures 130.21% and total cumulative return in cash totals $156,470.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,702/mo property income versus a $1,774/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1998
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97396, Willamina, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,346 (100%) |
| Owner Occupied HU | 929 (69.0%) |
| Renter Occupied HU | 352 (26.2%) |
| Vacant Housing Units | 65 ( 4.8%) |
| Median Home Value | $369,212 |
| Average Home Value | $410,619 |
Residential
1,002
Single Family
1,001
Multi-Family
1
Businesses
84
Date | Event | Price |
|---|---|---|
| 2025-10-15 | Listing removed | $370,000 |
| 2025-10-06 | Price change | $370,000 |
| 2025-09-02 | Price change | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $3302.36 | 6.98% | $203,818 | 3.00% |
| 2023-10-18 | $3087.02 | 3.01% | $197,882 | 3.00% |
| 2022-10-18 | $2996.73 | 2.71% | $192,118 | 3.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
