FOR_SALEExcellent Deal8 days on market
17330 NW Lonerock Ln
17330 NW Lonerock Ln, Beaverton, OR 97006, Beaverton, OR 97006
17330 NW Lonerock Ln, Beaverton, OR 97006
Loc: Beaverton, OR
Days Listed
8
Tax Assessed
$552k
Lot Size
9,148 sqft
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
7.31%
Total ROI
26.2%
Cash Flow
$610/mo
DSCR
1.20
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: $589,000Rent Basis: Modeled Estimate ($4,712/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $172/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.13%
NOI: $36,120/yr
Cash-on-Cash Yield
-0.4%
On $135,470 invested
DSCR Ratio
0.98x
Negative debt coverage
5-Yr Leveraged ROI
+92.2%
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)-$446/mo
Homeowner / Hazard Insurance-$172/mo
Vacancy Reserve (5% of rent)-$236/mo
Repairs & Maintenance (10% of rent)-$471/mo
Property Management (8% of rent)-$377/mo
Total Pure Operating Expenses-$1,702/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,712/mo
Less: Operating Expenses-$1,702/mo
Net Operating Income (NOI)+$3,010/mo
Less: Debt Service (30yr @ 6.75%)-$3,056/mo
Net Cash Flow
$-46/mo
$-554/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Beaverton.