33510 NE Kelly RoadYacoltWA98675
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Yacolt at 33510 NE Kelly Road, Yacolt, WA, 98675 projects strong ROI of 1.53%. Rental yield 1.25%. With 5% annual appreciation, the property builds $732,146 in value over five years. Equity growth combined delivers a projected five-year ROI of 20.69%, translating into $154,895 in total cumulative return on $748,625 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 | 1.3% | 6.2% |
| Monthly Cash Flow | $(13,176) | $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 | $2,754 |
| Total Monthly Debt Service | $14,875 |
| DSCR Ratio | 0.19x |
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 1988
28.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98675, Yacolt, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,328 (100%) |
| Owner Occupied HU | 1,997 (85.8%) |
| Renter Occupied HU | 228 ( 9.8%) |
| Vacant Housing Units | 103 ( 4.4%) |
| Median Home Value | $659,884 |
| Average Home Value | $739,492 |
Housing Distribution
Address Breakdown
Residential
1,894
Single Family
1,882
Multi-Family
12
Businesses
87
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 1988
28.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98675, Yacolt, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,328 (100%) |
| Owner Occupied HU | 1,997 (85.8%) |
| Renter Occupied HU | 228 ( 9.8%) |
| Vacant Housing Units | 103 ( 4.4%) |
| Median Home Value | $659,884 |
| Average Home Value | $739,492 |
Housing Distribution
Address Breakdown
Residential
1,894
Single Family
1,882
Multi-Family
12
Businesses
87
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared Ritz • Discover NW Realty Group
Mls Name: NWMLS
Mls ID: #2420142