Corvallis
Investment Analysis

Corvallis, OR
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
41
Investment Score
Rent
Cap Rate (Est.)
1.8%
Gross Yield
3.1%
P/R Ratio
29.1x
YoY Growth
+0.5%
Median Home Price
$485,000
Average Rent (1BR)
$1,236/mo
Median Income
$63,807
Population
60,424

Investment Breakdown

13
Value Score
55
Growth Score
71
Safety Score
44
Afford Score

Corvallis has a price-to-rent ratio of 29.1x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +0.5% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,236
Annual Gross $14,832

Est. Monthly Expenses

Property Tax (~1.5%) -$606
Insurance (~0.5%) -$202
Maintenance (~1%) -$404
Est. Net Cash Flow $24/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Corvallis Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$544K2027$587Kโ–ฒ 7.8%2028$608Kโ–ฒ 11.7%20232024Now
$639K$487K
Current
$485K
2026
Projected
$587K
โ†‘ 7.8% by 2027
Projected
$608K
โ†‘ 11.7% by 2028
5yr CAGR:+5.2%
Confidence:Moderate
Rยฒ:0.80
โ–ผ

For anyone evaluating the Corvallis housing market forecast through 2028, the current data paints a picture of a stabilizing, high-quality market rather than a speculative one. With a median home price of $544,456 and a price-to-rent ratio of 32.3x, the affordability equation strongly favors renting, which is reflected in the "RENT" verdict. The market has cooled considerably from its 5-year run, with a YoY price change of 0.0%, suggesting that prices have found a plateau. The steady demand tied to Oregon State University and a growing tech and biotech corridor provides a floor for values, but the elevated ratio indicates that investors will likely find better cash flow elsewhere.

Will Corvallis home prices drop significantly in the near term? Given the market temperature of 66/100 and an "A" risk grade, a major correction seems unlikely. The 5-year price change of 30.4% (a 5.4% CAGR) has built substantial equity for existing owners, and the low Days on Market of 29 days shows that demand, while tempered, remains present. However, affordability constraints are real. While local employment is stable, wage growth may not keep pace with the high barrier to entry. For those looking at Corvallis real estate Corvallis 2027, the outlook is one of modest appreciation rather than explosive growth, driven by limited inventory and the city's desirability as a mid-sized university town.

Looking toward 2026-2028, the Corvallis real estate market is expected to remain a steady performer, though likely trailing inflation. The tight price range over the last five years ($417,558 โ€“ $544,487) suggests limited volatility, and the risk grade indicates a safe haven for long-term holders. However, the decision to rent versus buy will remain a central theme; the $1,236 monthly rent offers a significantly lower carrying cost than ownership at current prices. Ultimately, while Corvallis offers stability and low risk, the high price-to-rent ratio suggests that the next few years will favor patient buyers over aggressive investors, with price growth likely hovering in the low single digits.

Projected Cap Rate (2027)
1.6%
5yr CAGR
+5.2%

Job Market

Unemployment 4.0%
National avg: 3.7%
Job Growth (YoY) +1.8%

Healthcare

79
Score
Good

Risk Factors

Overvalued Market

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 99.8%
Months Supply 5.1
Price Drops 18%
Gone in 2 Wks 25%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Corvallis.

Total ROI
-140%
on $97,000 invested
Annual ROI
NaN%
compounded
Total Return
-$136,208
appreciation + cashflow
Mo. Cash Flow
-$2,568
year 1 estimate
Equity Growth Over 5 Years
Y1103kY2110kY3116kY4124kY5131k
Appreciation
$11,258
Cash Flow
-$147,466
Final Equity
$130,996

* Estimates based on 0.5% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Corvallis

Property

Purchase Price$485,000
Monthly Rent$1,236
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,292
Monthly Cash Flow
-$27,509/ year
-28.4%
Cash-on-Cash
0.4%
Cap Rate

Monthly Breakdown

+ Rental Income$1,236
โˆ’ Mortgage (P&I)$2,452
โˆ’ Property Tax$485
โˆ’ Insurance$125
โˆ’ Maintenance$404
โˆ’ Vacancy Loss$62
= Net Cash Flow-$2,292

Investment Summary

Down Payment
$97,000
Loan Amount
$388,000
Total Monthly Expenses
$3,528
Gross Yield
3.1%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026