Jade Plan, Brandis Estates, 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
1582 sft

811 Northpoint Loop, Brownsville, OR, 97327

4 Bed
2 Bath
1944 sft

30130 Horseshoe Loop, Lebanon, OR, 97355

3 Bed
2 Bath
1924 sft

2876 Dogwood Dr S, Salem, OR, 97302

3 Bed
2 Bath
1644 sft

3475 Cascade Pl SE, Salem, OR, 97317

Nearby investment properties with comparable prices

3 Bed
2 Bath
1627 sft

789 Craven St N, Monmouth, OR, 97361

3 Bed
2 Bath
1495 sft

1483 Logan Pkwy, Albany, OR, 97322

3 Bed
2 Bath
1495 sft

1483 Logan Pkw SE, Albany, OR, 97322

3 Bed
2 Bath
1495 sft

1483 Logan Pkwy SE, Albany, OR, 97322

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 Albany at Jade Plan, Brandis Estates, Albany, OR, 97322 offers a 8.34% rental yield on a $542,900 purchase with $3,774/mo rent. Total monthly income registers $3,774/mo, and a $2,657/mo payment leaves $497/mo available for distribution. Annual cash flow reaches $5,966/yr on $178,614 to close, and return on cash invested stands at 23.4% in year one. Equity gained on principal adds $3,503/yr while 5% annual appreciation supports $149,993 over five years. Portfolio math shows five-year ROI at 121.35% and total cumulative return in cash at $216,745. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,774/mo property income against a $2,657/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

No HOA