112 E Cushman StYacoltWA98675
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 112 E Cushman St, Yacolt, WA, 98675 in Yacolt is narrow, $199/mo net on $2,754/mo rent after the $1,911/mo debt service, but the property operates at break-even-plus, not a loss. At $425,000 with a 7.78% yield, the long-run equity case via 5% appreciation ($117,420 over five years) and $3,914/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.44 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $173,663.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 6.2% |
| Monthly Cash Flow | $199 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,754 |
| Total Monthly Debt Service | $2,386 |
| DSCR Ratio | 1.15x |
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.
Single Family
Built in 1994
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98675, Yacolt, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,328 (100%) |
| Owner Occupied HU | 1,997 (85.8%) |
| Renter Occupied HU | 228 ( 9.8%) |
| Vacant Housing Units | 103 ( 4.4%) |
| Median Home Value | $659,884 |
| Average Home Value | $739,492 |
Housing Distribution
Address Breakdown
Residential
1,894
Single Family
1,882
Multi-Family
12
Businesses
87
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
Single Family
Built in 1994
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98675, Yacolt, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,328 (100%) |
| Owner Occupied HU | 1,997 (85.8%) |
| Renter Occupied HU | 228 ( 9.8%) |
| Vacant Housing Units | 103 ( 4.4%) |
| Median Home Value | $659,884 |
| Average Home Value | $739,492 |
Housing Distribution
Address Breakdown
Residential
1,894
Single Family
1,882
Multi-Family
12
Businesses
87
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wendy Wampach • Imagine Homes Realty, LLC
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #638122670
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the RMLS of Portland, Oregon. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the RMLS logo, and detailed information about these properties includes the names of the listing brokers. Listing content is copyright 2026 RMLS, Portland, Oregon. This content last updated on 2026-03-10 08:39:04 PDT. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. All information provided is deemed reliable but is not guaranteed and should be independently verified.