17643 NW Shady Fir LoopBeavertonOR97006
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 17643 NW Shady Fir Loop, Beaverton, OR, 97006 in Beaverton speaks for itself: 20.25% gross on a $184,900 price, generating $3,120/mo in rent and $2,004/mo in net income after the $831/mo debt service. DSCR 3.75, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $24,047 stacks alongside $51,084 in projected five-year appreciation and $1,703/yr in principal reduction. Projected total cumulative return: $198,956.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.3% | 6.0% |
| Monthly Cash Flow | $2,004 | $300 |
City averages based on Beaverton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,120 |
| Total Monthly Debt Service | $1,043 |
| DSCR Ratio | 2.99x |
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 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97006, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,915 (100%) |
| Owner Occupied HU | 8,934 (42.7%) |
| Renter Occupied HU | 10,966 (52.4%) |
| Vacant Housing Units | 1,015 ( 4.9%) |
| Median Home Value | $590,813 |
| Average Home Value | $585,912 |
Housing Distribution
Address Breakdown
Residential
19,387
Single Family
14,600
Multi-Family
4,787
Businesses
855
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 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97006, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,915 (100%) |
| Owner Occupied HU | 8,934 (42.7%) |
| Renter Occupied HU | 10,966 (52.4%) |
| Vacant Housing Units | 1,015 ( 4.9%) |
| Median Home Value | $590,813 |
| Average Home Value | $585,912 |
Housing Distribution
Address Breakdown
Residential
19,387
Single Family
14,600
Multi-Family
4,787
Businesses
855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices