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 Corvallis at 5055 Elliott Cir UNIT 51, Corvallis, OR, 97330 listed at $160,000 pairs $3,052/mo rent with a $783/mo payment to leave $2,086/mo cash flow. Total monthly income runs $3,052/mo, and annual cash flow reaches $25,036/yr on $53,040 cash to close. Return on cash invested measures 67.11% in year one, and rental yield registers 22.89% at a $160,000 basis. Equity gained on principal adds $1,032/yr, and annual property appreciation at 5% supports $44,205 by year five. Five-year ROI tracks 355.82% and total cumulative return in cash totals $188,726. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,052/mo property income relative to a $783/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1999
N/A 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 |
|---|---|---|
| 2025-09-08 | Sold | $160,000 |
| 2025-07-28 | Pending sale | $165,000 |
| 2025-07-28 | Contingent | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $871.39 | 2.98% | $58,648 | 3.00% |
| 2023-10-10 | $846.14 | 2.98% | $56,940 | 3.00% |
| 2022-10-10 | $821.69 | 6.52% | $55,282 | 3.00% |
Listed by: JUAN VASQUEZ • Windermere Heritage
Mls Name: WVMLS
Mls Provider:
Mls ID: #828384
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.
