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 Portland at 602 NE Failing St, Portland, OR, 97212 priced at $524,900 pairs $3,860/mo rent with $692/mo cash flow after a $2,569/mo payment. Total monthly income equals $3,860/mo, and annual cash flow comes to $8,301/yr on $172,692 invested. Return on cash invested is 24.87% in year one, and rental yield stands at 8.82% on a $524,900 basis. Equity gained on principal adds $3,387/yr, and 5% annual appreciation accumulates to $145,020 by year five. Five-year ROI measures 129.19% and total cumulative return in cash reaches $223,105. For financing, Ziffy Mortgage’s DSCR program evaluates $3,860/mo property income against a $2,569/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1908
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97212, Portland, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,122 (100%) |
| Owner Occupied HU | 6,704 (55.3%) |
| Renter Occupied HU | 4,723 (39.0%) |
| Vacant Housing Units | 695 ( 5.7%) |
| Median Home Value | $851,100 |
| Average Home Value | $909,403 |
Residential
11,276
Single Family
9,524
Multi-Family
1,752
Businesses
771
Date | Event | Price |
|---|---|---|
| 2025-06-23 | Sold | $524,900 |
| 2025-05-28 | Pending sale | $524,900 |
| 2025-05-20 | Listed for sale | $524,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-03 | $3035.95 | 3.99% | $113,470 | 3.00% |
| 2023-11-03 | $2919.36 | 2.21% | $110,170 | 2.99% |
| 2022-11-03 | $2856.34 | 1.72% | $106,970 | 2.99% |
Listed by: Sean O'Feery • Living Room Realty
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #746897454
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the RMLS of Portland, Oregon. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the RMLS logo, and detailed information about these properties includes the names of the listing brokers. Listing content is copyright 2025 RMLS, Portland, Oregon. This content last updated on 2025-11-03 03:29:12 PST. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. All information provided is deemed reliable but is not guaranteed and should be independently verified.
