FOR_SALERisky Deal3 days on market

1825 Hybiscus St

1825 Hybiscus St, Medford, OR 97504, Medford, OR 97504
$499,900
Zestimate®:$479,700

Listing Price

Property image 1
1825 Hybiscus St, Medford, OR 97504
Loc: Medford, OR
Days Listed
3
Tax Assessed
$405k
Zestimate®
$480k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$2,664/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

Nearby Schools

Educational options and performance ratings in the area.

4

Wilson Elementary School

K-5
0.6 mi away
5

Hedrick Middle School

6-8
0.8 mi away
7

North Medford High School

9-12
0.4 mi away

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
4.54%
Total ROI
12.4%
Cash Flow
$-636/mo
DSCR
0.75
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-11Price change$490,000$216
2026-09-01Listed for sale$499,900$220
2023-04-28Sold$454,500$200
2023-04-03Pending sale$454,500$200
2023-03-17Price change$454,500$200
2023-02-18Listed for sale$469,876$207
2011-04-25Sold$160,000$70
2011-02-05Price change$174,900$77
2010-10-31Price change$189,900$84
2010-10-14Listed for sale$0
2010-07-15Sold$170,000$75
2002-05-31Sold$174,500$77

Tax History

YearProperty TaxTax Assessment
2024$3,724.22$249,320
2023$3,610.09$242,060
2022$3,522.02$242,060
2021$3,431.03$235,010
2020$3,358.5$221,530
2019$3,279.15$215,080
2018$3,279.15$208,820
2017$3,195.11$208,820
2016$3,137.42$196,840
2015$3,158.06$196,840
2014$3,035.52$185,550
2013$2,547.26$162,120
2012$2,378.51$155,670
2011$2,545.67$163,470
2010$2,833.19$180,150
2009$2,784.71$175,570
2008$2,715.51$170,460
2007$2,613.6$165,500
2006$2,335.64$160,680
2005$2,257.2$156,000
2004$2,210.13$151,460
2003$2,157.9$147,050
2002$0$142,770
2001$0$138,620
2000$0$134,590
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,271
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: $499,900Rent Basis: Observed Comp Model ($2,664/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $146/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.79%

NOI: $18,931/yr

Cash-on-Cash Yield
-10.6%

On $114,977 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.2%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.97% of basis)-$328/mo
Homeowner / Hazard Insurance-$146/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-$1,086/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,664/mo
Less: Operating Expenses-$1,086/mo
Net Operating Income (NOI)+$1,578/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-1,016/mo
$-12,195/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Medford.