2771 Rogers RdSaint JohnWA99171
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 2771 Rogers Rd, Saint John, WA, 99171 in Saint John: $2,022/mo in rent, $423/mo in net income, 9.12% gross yield, 1.69 DSCR, all at $266,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $73,491 in appreciation and $2,450/yr in principal paydown projects total cumulative return of $127,883.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $423 | $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 | $2,022 |
| Total Monthly Debt Service | $1,493 |
| DSCR Ratio | 1.35x |
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.
Manufactured
Built in 2003
5.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99171, Saint John, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 547 (100%) |
| Owner Occupied HU | 359 (65.6%) |
| Renter Occupied HU | 120 (21.9%) |
| Vacant Housing Units | 68 (12.4%) |
| Median Home Value | $225,735 |
| Average Home Value | $343,900 |
Housing Distribution
Address Breakdown
Residential
395
Single Family
379
Multi-Family
16
Businesses
61
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 2003
5.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99171, Saint John, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 547 (100%) |
| Owner Occupied HU | 359 (65.6%) |
| Renter Occupied HU | 120 (21.9%) |
| Vacant Housing Units | 68 (12.4%) |
| Median Home Value | $225,735 |
| Average Home Value | $343,900 |
Housing Distribution
Address Breakdown
Residential
395
Single Family
379
Multi-Family
16
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tayler Johnson • Real Broker, LLC
Mls Name: PACMLS
Mls Provider:
Mls ID: #283871
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.