413 NW Harold StSublimityOR97385
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 413 NW Harold St, Sublimity, OR, 97385 in Sublimity at $639,000 earns $3,880/mo in rent and nets $22/mo after the $2,873/mo payment, a 7.29% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $176,544 over five years. Ziffy Mortgage underwrites this on a 1.35 DSCR without U.S. credit history. With $5,885/yr in principal paydown, total projected return reaches $243,383.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 6.2% |
| Monthly Cash Flow | $22 | $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 | $3,880 |
| Total Monthly Debt Service | $3,603 |
| DSCR Ratio | 1.08x |
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 2006
10,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97385, Sublimity, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,446 (100%) |
| Owner Occupied HU | 1,082 (74.8%) |
| Renter Occupied HU | 331 (22.9%) |
| Vacant Housing Units | 33 ( 2.3%) |
| Median Home Value | $524,709 |
| Average Home Value | $548,688 |
Housing Distribution
Address Breakdown
Residential
1,331
Single Family
1,330
Multi-Family
1
Businesses
107
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 2006
10,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97385, Sublimity, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,446 (100%) |
| Owner Occupied HU | 1,082 (74.8%) |
| Renter Occupied HU | 331 (22.9%) |
| Vacant Housing Units | 33 ( 2.3%) |
| Median Home Value | $524,709 |
| Average Home Value | $548,688 |
Housing Distribution
Address Breakdown
Residential
1,331
Single Family
1,330
Multi-Family
1
Businesses
107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: PATTI WILLIAMSON • Windermere Heritage
Mls Name: WVMLS
Mls Provider:
Mls ID: #830583
Disclaimer: Based on information from Willamette Valley Multiple Listing Service, which neither guarantees nor is in any way responsible for its accuracy. All data is provided 'AS IS' and with all faults. Data maintained by Willamette Valley Multiple Listing Service may not reflect all real estate activity in the market.