Navarra TU Plan, The Residences at The Vineyard, Beaverton, OR, 97007 | $1,416/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Navarra TU Plan, The Residences at The Vineyard, Beaverton, OR, 97007 | $1,416/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2299 sft

The 2299 Plan, Willow Ridge, Beaverton, OR, 97007

4 Bed
3 Bath
2184 sft

The 2184 Plan, Willow Ridge, Beaverton, OR, 97007

4 Bed
3 Bath
2336 sft

The 2336 Plan, Willow Ridge, Beaverton, OR, 97007

4 Bed
3 Bath
1890 sft

The 1890 Plan, Willow Ridge, Beaverton, OR, 97007

Nearby investment properties with comparable prices

Ivy Plan, Scholls Valley Heights - Silver Series

3 Bed
3 Bath
2457 sft

Ivy Plan, Scholls Valley Heights - Silver Series, Beaverton, OR, 97007

3 Bed
2 Bath
1512 sft

13585 NW Oak Ridge Rd, Yamhill, OR, 97148

3 Bed
3 Bath
2580 sft

1762 NW Jacie Way, McMinnville, OR, 97128

3 Bed
3 Bath
2292 sft

737 SE Palmer Ln, Dayton, OR, 97114

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 Beaverton at Navarra TU Plan, The Residences at The Vineyard, Beaverton, OR, 97007 priced at $669,990 pairs $5,460/mo rent with $1,416/mo cash flow after a $3,279/mo payment. Total monthly income equals $5,460/mo, and annual cash flow comes to $16,993/yr on $220,427 invested. Return on cash invested is 27.77% in year one, and rental yield stands at 9.78% on a $669,990 basis. Equity gained on principal adds $4,323/yr, and 5% annual appreciation accumulates to $185,106 by year five. Five-year ROI measures 144.77% and total cumulative return in cash reaches $319,118. For financing, Ziffy Mortgage’s DSCR program evaluates $5,460/mo property income against a $3,279/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Navarra TU blends elegant design with practical amenities across three levels.. The first floor centers around a bright living and dining area, anchored by a fireplace and modern kitchen, with seamless access to a patio and deck for outdoor entertaining. Upstairs, four bedrooms-including a spacious primary suite-offer privacy and comfort, complemented by a walk-in closet, laundry, and linen storage. The basement features a bonus room and extra storage, while the two-car garage and mechanical room add convenience. This floorplan is ideal for those seeking flexible spaces and refined finishes in a welcoming home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 97007, Beaverton, OR area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,831 (100%)
Owner Occupied HU	13,859 (69.9%)
Renter Occupied HU	5,153 (26.0%)
Vacant Housing Units	819 ( 4.1%)
Median Home Value	$650,102
Average Home Value	$693,944