2973 Jamaica StreetMalagaWA98828
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.11% gross rental yield, 2973 Jamaica Street, Malaga, WA, 98828 in Malaga is priced for capital growth, not immediate cash flow. The $659,900 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $182,318 by year five, with $6,078/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.95) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $175,258.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 6.2% |
| Monthly Cash Flow | $(1,158) | $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 | $2,809 |
| Total Monthly Debt Service | $3,704 |
| DSCR Ratio | 0.76x |
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 2016
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98828, Malaga, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,011 (100%) |
| Owner Occupied HU | 768 (76.0%) |
| Renter Occupied HU | 182 (18.0%) |
| Vacant Housing Units | 61 ( 6.0%) |
| Median Home Value | $530,744 |
| Average Home Value | $570,094 |
Housing Distribution
Address Breakdown
Residential
859
Single Family
858
Multi-Family
1
Businesses
45
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 2016
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98828, Malaga, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,011 (100%) |
| Owner Occupied HU | 768 (76.0%) |
| Renter Occupied HU | 182 (18.0%) |
| Vacant Housing Units | 61 ( 6.0%) |
| Median Home Value | $530,744 |
| Average Home Value | $570,094 |
Housing Distribution
Address Breakdown
Residential
859
Single Family
858
Multi-Family
1
Businesses
45
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Kenady • Kenady Group, LLC
Mls Name: NWMLS
Mls ID: #2424304