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 Dallas at 584 NW Gavin Ct, Dallas, OR, 97338 generates $3,671/mo in rent and, after a $2,496/mo payment, leaves $593/mo in cash flow. Total monthly income is $3,671/mo, and annual cash flow is $7,114/yr on $167,757 invested. Return on cash invested sits at 24.3% in year one, and rental yield is 8.64% on a $509,900 entry. Equity gained on principal adds $3,290/yr, while 5% annual appreciation builds toward $140,876 over five years. Five-year ROI reaches 126.15% and total cumulative return in cash sums $211,628. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,671/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97338, Dallas, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,715 (100%) |
| Owner Occupied HU | 6,971 (71.8%) |
| Renter Occupied HU | 2,440 (25.1%) |
| Vacant Housing Units | 304 ( 3.1%) |
| Median Home Value | $460,123 |
| Average Home Value | $495,328 |
Residential
9,322
Single Family
8,769
Multi-Family
553
Businesses
623
Date | Event | Price |
|---|---|---|
| 2025-05-27 | Sold | $509,900 |
| 2025-05-08 | Contingent | $509,900 |
| 2025-05-02 | Listed for sale | $509,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $3168.01 | 4.00% | $224,560 | 3.00% |
| 2023-10-12 | $3046.24 | 2.69% | $218,020 | 3.00% |
| 2022-10-12 | $2966.31 | 2.83% | $211,670 | 3.00% |
Listed by: SHAREEF HAGAG • Homesmart Realty Group
Mls Name: WVMLS
Mls Provider:
Mls ID: #828466
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.
