Madeline Plan, Brynhill : The Aspen CollectionNorth PlainsOR97133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in North Plains at Madeline Plan, Brynhill: The Aspen Collection, North Plains, OR, 97133 priced at $436,400 converts $3,180/mo rent into $546/mo cash flow after a $2,136/mo obligation. Total monthly income equals $3,180/mo, and annual cash flow totals $6,549/yr on $144,667 invested. Return on cash invested prints 24.44% in year one, and rental yield reads 8.74% against a $436,400 entry. Equity gained on principal adds $2,816/yr, while 5% annual appreciation compiles into $120,569 by year five. Five-year ROI reaches 126.91% and total cumulative return in cash sums $183,596. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,180/mo property income covering a $2,136/mo payment, not borrower’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
2,158
Single Family
2,158
Multi-Family
0
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A