2151 North Bluff RoadGreenbankWA98253
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 2151 North Bluff Road, Greenbank, WA, 98253 in Greenbank is capital appreciation. Rental yield 4.34%. The 4.34% gross yield at $1,699,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $469,402 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.80) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $381,303.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.3% | 6.2% |
| Monthly Cash Flow | $(4,065) | $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 | $6,148 |
| Total Monthly Debt Service | $9,537 |
| DSCR Ratio | 0.64x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2002
4.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98253, Greenbank, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,465 (100%) |
| Owner Occupied HU | 897 (61.2%) |
| Renter Occupied HU | 127 ( 8.7%) |
| Vacant Housing Units | 441 (30.1%) |
| Median Home Value | $771,679 |
| Average Home Value | $832,196 |
Housing Distribution
Address Breakdown
Residential
1,095
Single Family
1,095
Multi-Family
0
Businesses
78
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 2002
4.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98253, Greenbank, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,465 (100%) |
| Owner Occupied HU | 897 (61.2%) |
| Renter Occupied HU | 127 ( 8.7%) |
| Vacant Housing Units | 441 (30.1%) |
| Median Home Value | $771,679 |
| Average Home Value | $832,196 |
Housing Distribution
Address Breakdown
Residential
1,095
Single Family
1,095
Multi-Family
0
Businesses
78
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jonathan Forbes • Windermere RE/South Whidbey
Mls Name: NWMLS
Mls ID: #2430237