22813 NE 28th StCamasWA98607
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 22813 NE 28th St, Camas, WA, 98607 in Camas. Rental yield 1.6%. At $1,650,000 with 1.6% gross yield, current distributions are modest, but the 5% appreciation rate projects $455,865 in new equity by year five, complemented by $15,197/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.30) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $127,469.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 1.6% | 6.2% |
| Monthly Cash Flow | $(7,722) | $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 | $2,196 |
| Total Monthly Debt Service | $9,262 |
| DSCR Ratio | 0.24x |
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 1977
9.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98607, Camas, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,154 (100%) |
| Owner Occupied HU | 10,232 (72.3%) |
| Renter Occupied HU | 3,271 (23.1%) |
| Vacant Housing Units | 651 ( 4.6%) |
| Median Home Value | $739,166 |
| Average Home Value | $812,766 |
Housing Distribution
Address Breakdown
Residential
13,604
Single Family
12,462
Multi-Family
1,142
Businesses
766
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 1977
9.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98607, Camas, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,154 (100%) |
| Owner Occupied HU | 10,232 (72.3%) |
| Renter Occupied HU | 3,271 (23.1%) |
| Vacant Housing Units | 651 ( 4.6%) |
| Median Home Value | $739,166 |
| Average Home Value | $812,766 |
Housing Distribution
Address Breakdown
Residential
13,604
Single Family
12,462
Multi-Family
1,142
Businesses
766
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: RMLS (OR)
Mls ID: #110287532