Charlotte Plan, Henshaw Farm, Albany, OR, 97322 | $497/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1850 sft

1305 Main St SE, Albany, OR, 97322

4 Bed
2 Bath
1976 sft

59 Eaton St, Lebanon, OR, 97355

4 Bed
2 Bath
1836 sft

23998 Highway 20, Philomath, OR, 97370

2 Bed
3 Bath
1594 sft

541 Inverness Dr SE, Salem, OR, 97306

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

950-960 18th Ave SW, Albany, OR, 97321

3 Bed
1 Bath
1014 sft

224 S 24th St, Philomath, OR, 97370

2 Bed
2 Bath
1228 sft

1131 Cayuse Cir SE, Salem, OR, 97306

3 Bed
1 Bath
1342 sft

3032 NW Grant Ave, Corvallis, OR, 97330

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 Charlotte Plan, Henshaw Farm, Albany, OR, 97322 offers $3,382/mo rent that, after a $2,339/mo payment, leaves $497/mo cash flow. Total monthly income is $3,382/mo, and annual cash flow is $5,969/yr on $158,424 cash. Return on cash invested measures 23.68% in year one, and rental yield stands at 8.49% at a $477,900 entry. Equity gained on principal adds $3,084/yr while 5% annual appreciation compounds into $132,035 by year five. Five-year ROI records 122.86% and total cumulative return in cash reaches $194,633. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,382/mo property income versus a $2,339/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA