Newport Plan, Davis Estates, Forest Grove, OR, 97116 | $175/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

Newport Plan, Davis Estates, Forest Grove, OR, 97116 | $175/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2306 sft

3300 Butte Dr, Forest Grove, OR, 97116

4 Bed
3 Bath
2664 sft

843 Glade Ave, Forest Grove, OR, 97116

5 Bed
4 Bath
2539 sft

1494 18th Ave, Forest Grove, OR, 97116

4 Bed
3 Bath
2664 sft

792 Misty Ln, Forest Grove, OR, 97116

Nearby investment properties with comparable prices

3 Bed
3 Bath
2263 sft

3240 Misty Ln, Forest Grove, OR, 97116

3 Bed
2 Bath
1659 sft

848 Glade Ave, Forest Grove, OR, 97116

3 Bed
3 Bath
1613 sft

1425 Bonnie Ln, Forest Grove, OR, 97116

3 Bed
3 Bath
1656 sft

420 N 7th St, Carlton, OR, 97111

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 Forest Grove at Newport Plan, Davis Estates, Forest Grove, OR, 97116 offers $3,453/mo rent that, after a $2,658/mo payment, leaves $175/mo cash flow. Total monthly income is $3,453/mo, and annual cash flow is $2,101/yr on $178,645 cash. Return on cash invested measures 21.24% in year one, and rental yield stands at 7.63% at a $542,995 entry. Equity gained on principal adds $3,504/yr while 5% annual appreciation compounds into $150,020 by year five. Five-year ROI records 109.74% and total cumulative return in cash reaches $196,050. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,453/mo property income versus a $2,658/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Newport at Davis Estates, a new home community in Forest Grove. The Newport is a two-story floor plan that boasts 2,045 square feet, offering space and variety to your home. It has 5 bedrooms, 3 bathrooms, and a 2-car garage. Heading down the entryway you will find a full bathroom and a bedroom. The extra privacy of this bedroom on the main level makes it a great location for an at-home office or guest bedroom. The great room is situated at the center of the home. It features a fireplace with a floor-to-ceiling shiplap wall, making it the ideal location for cozy movie nights. The great room feeds into the dining area and the kitchen. It features wonderful stainless-steel appliances, solid surface countertops, kitchen island, stylish shaker-style cabinets, gas free-standing range/oven, and a pantry for extra storage. Heading upstairs, you will discover four cozy, carpeted bedrooms, ideal for relaxing and creating your own special spaces. The laundry room is found upstairs for ease. The primary has an en suite bathroom with a double vanity, a walk-in shower, a large walk-in closet, making getting ready for the day or winding down at night a breeze. The hall bathroom is easily sharable, placed centrally between the three secondary bedrooms. Included at Davis Estates, D.R. Horton offers a Smart Home package and a 10-year limited warranty. Manage your home effortlessly from everywhere, ensuring peace of mind and convenience at your fingertips. Call t

Neighborhood Data

Neighborhood data shown for ZIP Code: 97116, Forest Grove, OR area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,985 (100%)
Owner Occupied HU	6,780 (61.7%)
Renter Occupied HU	3,790 (34.5%)
Vacant Housing Units	415 ( 3.8%)
Median Home Value	$608,165
Average Home Value	$636,875