Calistoga Plan, The Vineyard By New Home Co, Beaverton, OR, 97007 | 7.22% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Calistoga Plan, The Vineyard By New Home Co, Beaverton, OR, 97007 | 7.22% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3578 sft

13520 SE Kimsey Rd, Dayton, OR, 97114

5 Bed
2 Bath
3670 sft

5720 NE Duniway Rd, Dayton, OR, 97114

4 Bed
3 Bath
2557 sft

23913 SW Heron Lakes Dr, Sherwood, OR, 97140

4 Bed
3 Bath
2898 sft

315 W Edgewood Dr, Newberg, OR, 97132

Nearby investment properties with comparable prices

Calistoga DL Plan, The Vineyard By New Home Co.

4 Bed
3 Bath
2851 sft

Calistoga DL Plan, The Vineyard By New Home Co., Beaverton, OR, 97007

3 Bed
3 Bath
2257 sft

12400 SW Strobel Rd #HRDOX9, Beaverton, OR, 97007

3 Bed
3 Bath
3540 sft

316 McLaughlin Dr, Woodburn, OR, 97071

3 Bed
3 Bath
2184 sft

12675 SW Trask St, Beaverton, OR, 97007

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 Beaverton at Calistoga Plan, The Vineyard By New Home Co, Beaverton, OR, 97007 priced at $672,990 pairs $4,050/mo rent with after a $3,294/mo payment. Total monthly income equals $4,050/mo. Return on cash invested is 19.53% in year one, and rental yield stands at 7.22% on a $672,990 basis. Equity gained on principal adds $4,343/yr, and 5% annual appreciation accumulates to $185,935 by year five. Five-year ROI measures 100.75% and total cumulative return in cash reaches $223,076. For financing, Ziffy Mortgage’s DSCR program evaluates $4,050/mo property income against a $3,294/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$85 monthly HOA

More details about the property

"Indulge in Luxury: Discover Calistoga at The Vineyard in Beaverton!" Uncover the allure of luxurious living at The Vineyard by New Home Co., perfectly positioned alongside Cooper Mountain in the coveted Beaverton community.. The Residences at The Vineyard introduce single-family homes with up to 2,851 Sq. Ft., showcasing the exclusive Calistoga floor plan: Living Space: 2,267 - 2,851 Sq. Ft. Bedrooms: 4 Bathrooms: 2.5 Stories: 2-3 Garage: 2-Car. Residents will relish immediate proximity to the brand-new Mountainside High School and the prestigious Beaverton School District. Enjoy breathtaking views of Mt. Hood and the Chehalem Mountains, all while having seamless access to popular outdoor recreation and retail centers. Explore the option of a Daylight Basement, available on select homesites, adding an extra layer of sophistication to your living space. Calistoga at The Residences is your gateway to unparalleled luxury at The Vineyard!

Neighborhood Data

Neighborhood data shown for ZIP Code: 97007, Beaverton, OR area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,831 (100%)
Owner Occupied HU	13,859 (69.9%)
Renter Occupied HU	5,153 (26.0%)
Vacant Housing Units	819 ( 4.1%)
Median Home Value	$650,102
Average Home Value	$693,944