341 Thornridge LnMerlinOR97532
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 341 Thornridge Ln, Merlin, OR, 97532 in Merlin. Priced at $118,750, it generates $3,780/mo in gross rent and $3,063/mo in net monthly cash flow, a 38.2% yield that comfortably supports the 7.08 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $36,759. Five-year appreciation: $32,808. Equity from principal paydown: $1,094/yr. Total projected cumulative return: $242,094.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 38.2% | 6.2% |
| Monthly Cash Flow | $3,063 | $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 | $3,780 |
| Total Monthly Debt Service | $670 |
| DSCR Ratio | 5.65x |
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 2001
5.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97532, Merlin, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,083 (100%) |
| Owner Occupied HU | 864 (79.8%) |
| Renter Occupied HU | 134 (12.4%) |
| Vacant Housing Units | 85 ( 7.8%) |
| Median Home Value | $466,667 |
| Average Home Value | $510,032 |
Housing Distribution
Address Breakdown
Residential
983
Single Family
982
Multi-Family
1
Businesses
152
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 2001
5.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97532, Merlin, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,083 (100%) |
| Owner Occupied HU | 864 (79.8%) |
| Renter Occupied HU | 134 (12.4%) |
| Vacant Housing Units | 85 ( 7.8%) |
| Median Home Value | $466,667 |
| Average Home Value | $510,032 |
Housing Distribution
Address Breakdown
Residential
983
Single Family
982
Multi-Family
1
Businesses
152
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices