18485 Salmon DrBeaverOR97112
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 18485 Salmon Dr, Beaver, OR, 97112 in Beaver at $439,000 earns $2,719/mo in rent and nets $69/mo after the $1,974/mo payment, a 7.43% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $121,288 over five years. Ziffy Mortgage underwrites this on a 1.38 DSCR without U.S. credit history. With $4,043/yr in principal paydown, total projected return reaches $170,628.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 6.2% |
| Monthly Cash Flow | $69 | $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 | $2,719 |
| Total Monthly Debt Service | $2,475 |
| DSCR Ratio | 1.10x |
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 1993
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97112, Cloverdale, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,019 (100%) |
| Owner Occupied HU | 901 (44.6%) |
| Renter Occupied HU | 248 (12.3%) |
| Vacant Housing Units | 870 (43.1%) |
| Median Home Value | $467,647 |
| Average Home Value | $508,310 |
Housing Distribution
Address Breakdown
Residential
803
Single Family
802
Multi-Family
1
Businesses
49
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 1993
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97112, Cloverdale, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,019 (100%) |
| Owner Occupied HU | 901 (44.6%) |
| Renter Occupied HU | 248 (12.3%) |
| Vacant Housing Units | 870 (43.1%) |
| Median Home Value | $467,647 |
| Average Home Value | $508,310 |
Housing Distribution
Address Breakdown
Residential
803
Single Family
802
Multi-Family
1
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices