20675 SW Rosa DrBeavertonOR97078
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 20675 SW Rosa Dr, Beaverton, OR, 97078 in Beaverton at $499,500 earns $3,046/mo in rent and nets $1/mo after the $2,246/mo payment, a 7.32% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $138,003 over five years. Ziffy Mortgage underwrites this on a 1.36 DSCR without U.S. credit history. With $4,600/yr in principal paydown, total projected return reaches $191,071.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 6.0% |
| Monthly Cash Flow | $1 | $300 |
City averages based on Beaverton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,046 |
| Total Monthly Debt Service | $2,816 |
| DSCR Ratio | 1.08x |
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 1974
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97078, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,165 (100%) |
| Owner Occupied HU | 5,337 (58.2%) |
| Renter Occupied HU | 3,585 (39.1%) |
| Vacant Housing Units | 243 ( 2.7%) |
| Median Home Value | $549,277 |
| Average Home Value | $560,600 |
Housing Distribution
Address Breakdown
Residential
8,971
Single Family
8,302
Multi-Family
669
Businesses
162
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 1974
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97078, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,165 (100%) |
| Owner Occupied HU | 5,337 (58.2%) |
| Renter Occupied HU | 3,585 (39.1%) |
| Vacant Housing Units | 243 ( 2.7%) |
| Median Home Value | $549,277 |
| Average Home Value | $560,600 |
Housing Distribution
Address Breakdown
Residential
8,971
Single Family
8,302
Multi-Family
669
Businesses
162
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices