550 S State St UNIT 160SutherlinOR97479
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Sutherlin rental at 550 S State St UNIT 160, Sutherlin, OR, 97479 sits in the solid-income band: 15.09% gross yield, $1,698/mo rent, $343/mo net after the $607/mo debt service, DSCR 2.80. Entry price of $135,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $37,298 and $1,243/yr in principal reduction bring total cumulative return to $75,530.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 15.1% | 6.2% |
| Monthly Cash Flow | $343 | $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 | $1,698 |
| Total Monthly Debt Service | $1,301 |
| DSCR Ratio | 1.30x |
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 1998
N/A lot
$N/A/sqft
$540 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97479, Sutherlin, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,618 (100%) |
| Owner Occupied HU | 3,228 (69.9%) |
| Renter Occupied HU | 1,116 (24.2%) |
| Vacant Housing Units | 274 ( 5.9%) |
| Median Home Value | $313,371 |
| Average Home Value | $330,694 |
Housing Distribution
Address Breakdown
Residential
4,081
Single Family
4,039
Multi-Family
42
Businesses
302
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 1998
N/A lot
$N/A/sqft
$540 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97479, Sutherlin, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,618 (100%) |
| Owner Occupied HU | 3,228 (69.9%) |
| Renter Occupied HU | 1,116 (24.2%) |
| Vacant Housing Units | 274 ( 5.9%) |
| Median Home Value | $313,371 |
| Average Home Value | $330,694 |
Housing Distribution
Address Breakdown
Residential
4,081
Single Family
4,039
Multi-Family
42
Businesses
302
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices