54 W Elma Hicklin RoadMcClearyWA98557
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 54 W Elma Hicklin Road, McCleary, WA, 98557 in McCleary is straightforward: $499,950 in, $3,827/mo in rent, $822/mo out after debt service. The 9.19% gross yield and 1.70 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $138,127 by year five. With $4,605/yr in principal equity, the total cumulative return is projected at $242,087.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $822 | $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 | $3,827 |
| Total Monthly Debt Service | $2,806 |
| DSCR Ratio | 1.36x |
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.
Manufactured
Built in 2016
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98557, Mccleary, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,569 (100%) |
| Owner Occupied HU | 1,159 (73.9%) |
| Renter Occupied HU | 324 (20.7%) |
| Vacant Housing Units | 86 ( 5.5%) |
| Median Home Value | $445,349 |
| Average Home Value | $455,349 |
Housing Distribution
Address Breakdown
Residential
1,212
Single Family
1,164
Multi-Family
48
Businesses
67
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
Manufactured
Built in 2016
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98557, Mccleary, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,569 (100%) |
| Owner Occupied HU | 1,159 (73.9%) |
| Renter Occupied HU | 324 (20.7%) |
| Vacant Housing Units | 86 ( 5.5%) |
| Median Home Value | $445,349 |
| Average Home Value | $455,349 |
Housing Distribution
Address Breakdown
Residential
1,212
Single Family
1,164
Multi-Family
48
Businesses
67
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: NWMLS as distributed by MLS GRID
Mls ID: #2496677