11529 NE 28th StreetVancouverWA98682
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 11529 NE 28th Street, Vancouver, WA, 98682 in Vancouver. Priced at $297,600, it generates $2,861/mo in gross rent and $1,072/mo in net monthly cash flow, a 11.54% yield that comfortably supports the 2.14 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $12,863. Five-year appreciation: $82,221. Equity from principal paydown: $2,741/yr. Total projected cumulative return: $181,628.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 5.2% |
| Monthly Cash Flow | $1,072 | $850 |
City averages based on Vancouver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,861 |
| Total Monthly Debt Service | $1,671 |
| DSCR Ratio | 1.71x |
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.
Townhouse
Built in 2021
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98682, Vancouver, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,179 (100%) |
| Owner Occupied HU | 17,703 (70.3%) |
| Renter Occupied HU | 6,865 (27.3%) |
| Vacant Housing Units | 611 ( 2.4%) |
| Median Home Value | $550,966 |
| Average Home Value | $610,249 |
Housing Distribution
Address Breakdown
Residential
24,818
Single Family
23,295
Multi-Family
1,523
Businesses
1,362
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
Townhouse
Built in 2021
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98682, Vancouver, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,179 (100%) |
| Owner Occupied HU | 17,703 (70.3%) |
| Renter Occupied HU | 6,865 (27.3%) |
| Vacant Housing Units | 611 ( 2.4%) |
| Median Home Value | $550,966 |
| Average Home Value | $610,249 |
Housing Distribution
Address Breakdown
Residential
24,818
Single Family
23,295
Multi-Family
1,523
Businesses
1,362
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Baldino • Front Door Realty
Mls Name: NWMLS
Mls ID: #2443995