10405 SW Denney Rd UNIT 90BeavertonOR97008
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 10405 SW Denney Rd UNIT 90, Beaverton, OR, 97008 in Beaverton is listed at $130,000 and delivers $998/mo in rent and $213/mo in net monthly cash flow. The 9.21% yield and 1.71 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $35,917 over five years, and $1,197/yr in principal reduction supplements cash return. Total projected cumulative return: $62,933.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.0% |
| Monthly Cash Flow | $213 | $300 |
City averages based on Beaverton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $998 |
| Total Monthly Debt Service | $733 |
| DSCR Ratio | 1.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97008, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,819 (100%) |
| Owner Occupied HU | 6,885 (53.7%) |
| Renter Occupied HU | 5,220 (40.7%) |
| Vacant Housing Units | 714 ( 5.6%) |
| Median Home Value | $601,358 |
| Average Home Value | $600,892 |
Housing Distribution
Address Breakdown
Residential
12,163
Single Family
10,964
Multi-Family
1,199
Businesses
671
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Manufactured
Built in 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97008, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,819 (100%) |
| Owner Occupied HU | 6,885 (53.7%) |
| Renter Occupied HU | 5,220 (40.7%) |
| Vacant Housing Units | 714 ( 5.6%) |
| Median Home Value | $601,358 |
| Average Home Value | $600,892 |
Housing Distribution
Address Breakdown
Residential
12,163
Single Family
10,964
Multi-Family
1,199
Businesses
671
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices