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 Bandon at 57490 Randolph Rd, Bandon, OR, 97411 generates $2,570/mo in rent and, after a $1,353/mo payment, leaves $901/mo in cash flow. Total monthly income is $2,570/mo, and annual cash flow is $10,817/yr on $91,636 invested. Return on cash invested sits at 31.71% in year one, and rental yield is 11.16% on a $276,427 entry. Equity gained on principal adds $1,784/yr, while 5% annual appreciation builds toward $76,372 over five years. Five-year ROI reaches 165.96% and total cumulative return in cash sums $152,079. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,570/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
11.60 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97411, Bandon, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,529 (100%) |
| Owner Occupied HU | 2,639 (58.3%) |
| Renter Occupied HU | 1,099 (24.3%) |
| Vacant Housing Units | 791 (17.5%) |
| Median Home Value | $509,572 |
| Average Home Value | $507,381 |
Residential
3,603
Single Family
3,473
Multi-Family
130
Businesses
376
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $2090.25 | 2.54% | $276,427 | 1.67% |
| 2023-10-08 | $2038.52 | 1.01% | $271,899 | 29.64% |
| 2022-10-08 | $2018.20 | 2.56% | $209,741 | 0.06% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
