Heritage Landing 2124 Standard + Plan, Luden Estates Phase 3, Vancouver, WA, 98682 | $311/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2303 sft

325 E 7th St, La Center, WA, 98629

4 Bed
3 Bath
2074 sft

702 SW Burlingame Cir, Troutdale, OR, 97060

4 Bed
3 Bath
2632 sft

35098 Roberts Ln, Saint Helens, OR, 97051

3 Bed
2 Bath
2132 sft

504 NW Fargo St, Camas, WA, 98607

Nearby investment properties with comparable prices

3 Bed
3 Bath
1734 sft

Juniper Plan, Amira's Song, Battle Ground, WA, 98604

4 Bed
3 Bath
2114 sft

9217 NE 81st Ave, Vancouver, WA, 98662

4 Bed
2 Bath
1227 sft

5933 SE Haig St, Portland, OR, 97206

3 Bed
1 Bath
1880 sft

8115 N Fenwick Ave, Portland, OR, 97217

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

Investment property for sale in Vancouver at Heritage Landing 2124 Standard + Plan, Luden Estates Phase 3, Vancouver, WA, 98682 offers a 7.96% rental yield on a $609,900 purchase with $4,048/mo rent. Total monthly income registers $4,048/mo, and a $2,985/mo payment leaves $311/mo available for distribution. Annual cash flow reaches $3,731/yr on $200,657 to close, and return on cash invested stands at 21.92% in year one. Equity gained on principal adds $3,936/yr while 5% annual appreciation supports $168,504 over five years. Portfolio math shows five-year ROI at 113.5% and total cumulative return in cash at $227,748. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,048/mo property income against a $2,985/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$71 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 98682, Vancouver, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,179 (100%)
Owner Occupied HU	17,703 (70.3%)
Renter Occupied HU	6,865 (27.3%)
Vacant Housing Units	611 ( 2.4%)
Median Home Value	$550,966
Average Home Value	$610,249