Daphne Plan, Brynhill: The Aspen Collection, North Plains, OR, 97133 | $534/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
807 sft

1220 NE 17th Ave APT 2D, Portland, OR, 97232

2 Bed
2 Bath
1336 sft

1220 NE 17th Ave APT 17H, Portland, OR, 97232

2 Bed
1 Bath
812 sft

1220 NE 17th Ave APT 5A, Portland, OR, 97232

2 Bed
2 Bath
861 sft

1827 NE Multnomah St, Portland, OR, 97232

Nearby investment properties with comparable prices

2 Bed
2 Bath
830 sft

701 Columbia St #414, Vancouver, WA, 98660

2 Bed
2 Bath
1336 sft

16139 SW 130th Ter APT 36, Tigard, OR, 97224

3 Bed
3 Bath
1328 sft

59121 Oak Glen Dr, Saint Helens, OR, 97051

1 Bed
1 Bath
874 sft

2083 NW Johnson St APT 34, Portland, OR, 97209

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 North Plains at Daphne Plan, Brynhill: The Aspen Collection, North Plains, OR, 97133 offers $2,975/mo rent that, after a $1,979/mo payment, leaves $534/mo cash flow. Total monthly income is $2,975/mo, and annual cash flow is $6,412/yr on $134,059 cash. Return on cash invested measures 24.69% in year one, and rental yield stands at 8.83% at a $404,400 entry. Equity gained on principal adds $2,610/yr while 5% annual appreciation compounds into $111,728 by year five. Five-year ROI records 128.3% and total cumulative return in cash reaches $172,001. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,975/mo property income versus a $1,979/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 97133, North Plains, OR area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,503 (100%)
Owner Occupied HU	2,043 (81.6%)
Renter Occupied HU	339 (13.5%)
Vacant Housing Units	121 ( 4.8%)
Median Home Value	$720,843
Average Home Value	$767,736