Aubrey Plan, Henshaw Farm, Albany, OR, 97322 | $689/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
2250 sft

2669 Chicago St SE, Albany, OR, 97322

3 Bed
2 Bath
1864 sft

1150 Scott Ct, Independence, OR, 97351

3 Bed
3 Bath
1613 sft

1719 Parkmeadow Ave, Monmouth, OR, 97361

3 Bed
2 Bath
1577 sft

791 Quail Glenn Dr, Philomath, OR, 97370

Nearby investment properties with comparable prices

3 Bed
2 Bath
1290 sft

4065 Spring Ave NE, Albany, OR, 97322

3 Bed
2 Bath
1248 sft

920 Filbert St, Brownsville, OR, 97327

3 Bed
2 Bath
1100 sft

2115 Circle Dr, Corvallis, OR, 97330

3 Bed
2 Bath
1789 sft

91 W Mary St, Lebanon, OR, 97355

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Albany at Aubrey Plan, Henshaw Farm, Albany, OR, 97322 priced at $473,900 converts $3,550/mo rent into $689/mo cash flow after a $2,320/mo obligation. Total monthly income equals $3,550/mo, and annual cash flow totals $8,268/yr on $157,098 invested. Return on cash invested prints 25.17% in year one, and rental yield reads 8.99% against a $473,900 entry. Equity gained on principal adds $3,058/yr, while 5% annual appreciation compiles into $130,930 by year five. Five-year ROI reaches 130.85% and total cumulative return in cash sums $205,569. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,550/mo property income covering a $2,320/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA