Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Umatilla at Thielsen Premier Plan, McClannahan Summit, Umatilla, OR, 97882 generates $3,455/mo in rent and, after a $2,202/mo payment, leaves $739/mo in cash flow. Total monthly income is $3,455/mo, and annual cash flow is $8,872/yr on $149,142 invested. Return on cash invested sits at 25.86% in year one, and rental yield is 9.22% on a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation builds toward $124,299 over five years. Five-year ROI reaches 134.56% and total cumulative return in cash sums $200,686. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,455/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97882, Umatilla, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,421 (100%) |
| Owner Occupied HU | 1,472 (60.8%) |
| Renter Occupied HU | 850 (35.1%) |
| Vacant Housing Units | 99 ( 4.1%) |
| Median Home Value | $250,439 |
| Average Home Value | $309,156 |
Residential
2,400
Single Family
2,399
Multi-Family
1
Businesses
159
Date | Event | Price |
|---|---|---|
| 2024-09-24 | Price change | $449,900 |
| 2024-03-05 | Price change | $399,997 |
| 2023-12-07 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Monte Vista Homes
Mls Name: MonteVista Homes
Mls Provider:
Mls ID: #N/A
