OFF_MARKETRisky Deal2 days on market
17915 NW Tillamook Dr
17915 NW Tillamook Dr, Portland, OR 97229, Portland, OR 97229
17915 NW Tillamook Dr, Portland, OR 97229
Loc: Portland, OR
Days Listed
2
Tax Assessed
$526k
Zestimate®
$562k
Market Rate
Lot Size
9,583 sqft
Rent Estimate
$2,661/mo
Est. Cash Flow base
Type
single family
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
3.73%
Total ROI
8.3%
Cash Flow
$-1,108/mo
DSCR
0.61
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: $569,000Rent Basis: Observed Comp Model ($2,661/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $166/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.07%
NOI: $17,493/yr
Cash-on-Cash Yield
-13.7%
On $130,870 invested
DSCR Ratio
0.49x
Negative debt coverage
5-Yr Leveraged ROI
+25.7%
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)-$425/mo
Homeowner / Hazard Insurance-$166/mo
Vacancy Reserve (5% of rent)-$133/mo
Repairs & Maintenance (10% of rent)-$266/mo
Property Management (8% of rent)-$213/mo
Total Pure Operating Expenses-$1,203/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,661/mo
Less: Operating Expenses-$1,203/mo
Net Operating Income (NOI)+$1,458/mo
Less: Debt Service (30yr @ 6.75%)-$2,952/mo
Net Cash Flow
$-1,495/mo
$-17,936/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Portland.