1849 Willow StWoodlandWA98674
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1849 Willow St, Woodland, WA, 98674 in Woodland earns its strong cash-flow label: 10.04% yield, $3,846/mo rent, $1,026/mo net income, DSCR 1.76. The $459,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $127,062 by year five. Combined with $3,855/yr in principal paydown, total projected return reaches $231,707.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.2% |
| Monthly Cash Flow | $1,026 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,846 |
| Total Monthly Debt Service | $2,749 |
| DSCR Ratio | 1.40x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2014
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98674, Woodland, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,586 (100%) |
| Owner Occupied HU | 4,175 (74.7%) |
| Renter Occupied HU | 1,145 (20.5%) |
| Vacant Housing Units | 266 ( 4.8%) |
| Median Home Value | $622,434 |
| Average Home Value | $666,881 |
Housing Distribution
Address Breakdown
Residential
4,676
Single Family
4,536
Multi-Family
140
Businesses
417
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #141730389
