125 Edmonds RoadPackwoodWA98361
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Packwood rental at 125 Edmonds Road, Packwood, WA, 98361 sits in the solid-income band: 8.12% gross yield, $1,961/mo rent, $218/mo net after the $1,304/mo debt service, DSCR 1.50. Entry price of $289,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $80,094 and $2,670/yr in principal reduction bring total cumulative return to $123,768.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $218 | $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 | $1,961 |
| Total Monthly Debt Service | $1,627 |
| DSCR Ratio | 1.21x |
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 1965
1.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98361, Packwood, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,300 (100%) |
| Owner Occupied HU | 423 (32.5%) |
| Renter Occupied HU | 94 ( 7.2%) |
| Vacant Housing Units | 783 (60.2%) |
| Median Home Value | $263,660 |
| Average Home Value | $313,593 |
Housing Distribution
Address Breakdown
Residential
283
Single Family
274
Multi-Family
9
Businesses
69
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 1965
1.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98361, Packwood, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,300 (100%) |
| Owner Occupied HU | 423 (32.5%) |
| Renter Occupied HU | 94 ( 7.2%) |
| Vacant Housing Units | 783 (60.2%) |
| Median Home Value | $263,660 |
| Average Home Value | $313,593 |
Housing Distribution
Address Breakdown
Residential
283
Single Family
274
Multi-Family
9
Businesses
69
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elise P. Jennings • Four-U Realty Inc
Mls Name: NWMLS
Mls ID: #2457086