OFF_MARKETGood Deal3 days on market

4525 NE 77th Ave

4525 NE 77th Ave, Portland, OR 97218, Portland, OR 97218
$439,000

Listing Price

Property image 1
4525 NE 77th Ave, Portland, OR 97218
Loc: Portland, OR
Days Listed
3
Tax Assessed
$457k
Lot Size
6,534 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

Nearby Schools

Educational options and performance ratings in the area.

8

Scott Elementary School

K-5
0.5 mi away
6

Roseway Heights School

6-8
0.8 mi away
4

Leodis V. McDaniel High School

9-12
1 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
7.12%
Total ROI
25.2%
Cash Flow
$384/mo
DSCR
1.17
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
2026-09-01Listed for sale$439,000$480
2021-03-04Listing removed$0
2021-02-26Listed for rent$2,195$2
2019-06-05Sold$361,000$395
2019-05-04Pending sale$349,900$383
2019-04-29Listed for sale$349,900$383
2013-06-10Sold$165,000$181
2013-04-27Pending sale$165,000$181
2013-04-18Listed for sale$165,000$181
2013-03-14Sold$165,000$181
1996-01-17Sold$86,000$94

Tax History

YearProperty TaxTax Assessment
2025$3,838.58$142,460
2024$3,700.81$138,320
2023$3,558.8$134,300
2022$3,481.73$130,390
2021$3,422.94$126,600
2020$2,444.59$95,690
2019$3,024.79$119,340
2018$3,024.79$115,870
2017$2,935.96$112,500
2016$2,575.37$109,230
2015$2,575.37$106,050
2014$2,507.79$102,970
2013$2,412.89$99,980
2012$2,182.84$97,070
2011$2,100.66$94,250
2010$1,993.21$91,510
2009$1,941.13$88,850
2008$1,831.94$86,270
2007$1,826.49$83,760
2006$1,640.37$81,330
2005$1,566.87$78,970
2004$1,706.55$76,670
2003$1,668.87$74,440
2002$1,532.75$72,280
2000$1,427.61$68,140
1999$1,327.42$66,160
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
914
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: $439,000Rent Basis: Modeled Estimate ($3,512/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $128/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.03%

NOI: $26,480/yr

Cash-on-Cash Yield
-0.8%

On $100,970 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.0%

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)-$370/mo
Homeowner / Hazard Insurance-$128/mo
Vacancy Reserve (5% of rent)-$176/mo
Repairs & Maintenance (10% of rent)-$351/mo
Property Management (8% of rent)-$281/mo
Total Pure Operating Expenses-$1,305/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,512/mo
Less: Operating Expenses-$1,305/mo
Net Operating Income (NOI)+$2,207/mo
Less: Debt Service (30yr @ 6.75%)-$2,278/mo
Net Cash Flow
$-71/mo
$-854/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Portland.