25641 S Schockley RdBeavercreekOR97004
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Beavercreek at 25641 S Schockley Rd, Beavercreek, OR, 97004 projects strong ROI of 1.03%. Rental yield 1.14%. With 5% annual appreciation, the property builds $870,011 in value over five years. Equity growth combined delivers a projected five-year ROI of 18.07%, translating into $160,761 in total cumulative return on $889,593 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 1.1% | 6.2% |
| Monthly Cash Flow | $(16,023) | $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 | $2,984 |
| Total Monthly Debt Service | $17,755 |
| DSCR Ratio | 0.17x |
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.
Manufactured
Built in 2014
80.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97004, Beavercreek, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,668 (100%) |
| Owner Occupied HU | 1,460 (87.5%) |
| Renter Occupied HU | 154 ( 9.2%) |
| Vacant Housing Units | 54 ( 3.2%) |
| Median Home Value | $763,834 |
| Average Home Value | $817,777 |
Housing Distribution
Address Breakdown
Residential
1,507
Single Family
1,506
Multi-Family
1
Businesses
128
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
Manufactured
Built in 2014
80.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97004, Beavercreek, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,668 (100%) |
| Owner Occupied HU | 1,460 (87.5%) |
| Renter Occupied HU | 154 ( 9.2%) |
| Vacant Housing Units | 54 ( 3.2%) |
| Median Home Value | $763,834 |
| Average Home Value | $817,777 |
Housing Distribution
Address Breakdown
Residential
1,507
Single Family
1,506
Multi-Family
1
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: KYLER GULASKEY • Exp Realty, Llc
Mls Name: WVMLS
Mls ID: #830356