FOR_SALEExcellent Deal2 days on market
40329 Booth Kelly Rd
40329 Booth Kelly Rd, Springfield, OR 97478, Springfield, OR 97478
40329 Booth Kelly Rd, Springfield, OR 97478
Loc: Springfield, OR
Days Listed
2
Tax Assessed
$292k
Lot Size
6.16 acres
Type
manufactured
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.53%
Total ROI
27.3%
Cash Flow
$519/mo
DSCR
1.24
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $425,000Rent Basis: Modeled Estimate ($3,400/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $124/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.38%
NOI: $27,094/yr
Cash-on-Cash Yield
0.6%
On $97,750 invested
DSCR Ratio
1.02x
Tight qualification
5-Yr Leveraged ROI
+97.4%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.97% of basis)-$236/mo
Homeowner / Hazard Insurance-$124/mo
Vacancy Reserve (5% of rent)-$170/mo
Repairs & Maintenance (10% of rent)-$340/mo
Property Management (8% of rent)-$272/mo
Total Pure Operating Expenses-$1,142/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,400/mo
Less: Operating Expenses-$1,142/mo
Net Operating Income (NOI)+$2,258/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$53/mo
$631/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Springfield.