3737 SW 117th Ave Unit 65BeavertonOR97005
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 3737 SW 117th Ave Unit 65, Beaverton, OR, 97005 in Beaverton. At $124,999 it earns $974/mo in rent and distributes $219/mo to the owner after the $593/mo payment, a consistent 9.35% yield. DSCR 1.64 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $34,535 in value; $1,048/yr in principal paydown compounds ownership stake. Total projected return: $59,101.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.0% |
| Monthly Cash Flow | $219 | $300 |
City averages based on Beaverton market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $974 |
| Total Monthly Debt Service | $735 |
| DSCR Ratio | 1.32x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1984
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97005, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,493 (100%) |
| Owner Occupied HU | 4,281 (37.2%) |
| Renter Occupied HU | 6,621 (57.6%) |
| Vacant Housing Units | 591 ( 5.1%) |
| Median Home Value | $601,713 |
| Average Home Value | $610,627 |
Housing Distribution
Address Breakdown
Residential
12,102
Single Family
10,150
Multi-Family
1,952
Businesses
1,829
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
