3049 - Olivia Plan, Bucko EstatesSedro WoolleyWA98284
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderAt $757,500 with a 7.67% gross yield, the $4,842/mo rent leaves $89/mo after the $3,406/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.42 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $209,283 by year five; $6,977/yr in principal reduction adds further equity. Total projected return: $293,251.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.2% |
| Monthly Cash Flow | $89 | $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 | $4,842 |
| Total Monthly Debt Service | $4,452 |
| DSCR Ratio | 1.09x |
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.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98284, Sedro Woolley, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,218 (100%) |
| Owner Occupied HU | 7,749 (69.1%) |
| Renter Occupied HU | 2,912 (26.0%) |
| Vacant Housing Units | 557 ( 5.0%) |
| Median Home Value | $580,440 |
| Average Home Value | $626,039 |
Housing Distribution
Address Breakdown
Residential
10,394
Single Family
9,982
Multi-Family
412
Businesses
516
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 2026
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98284, Sedro Woolley, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,218 (100%) |
| Owner Occupied HU | 7,749 (69.1%) |
| Renter Occupied HU | 2,912 (26.0%) |
| Vacant Housing Units | 557 ( 5.0%) |
| Median Home Value | $580,440 |
| Average Home Value | $626,039 |
Housing Distribution
Address Breakdown
Residential
10,394
Single Family
9,982
Multi-Family
412
Businesses
516
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • BYK Construction
Mls Name: BYK Construction
Mls ID: #N/A