580 Eatonville Highway WEatonvilleWA98328
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.31% yield at 580 Eatonville Highway W, Eatonville, WA, 98328 in Eatonville is solid, but the $2,675/mo payment compresses net cash flow to $47/mo at $595,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $164,388 by year five, and $5,480/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.35) without U.S. income documentation. Total projected return: $228,250.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 6.2% |
| Monthly Cash Flow | $47 | $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 | $3,624 |
| Total Monthly Debt Service | $3,340 |
| DSCR Ratio | 1.09x |
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 2016
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98328, Eatonville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,317 (100%) |
| Owner Occupied HU | 3,274 (75.8%) |
| Renter Occupied HU | 677 (15.7%) |
| Vacant Housing Units | 366 ( 8.5%) |
| Median Home Value | $653,147 |
| Average Home Value | $733,267 |
Housing Distribution
Address Breakdown
Residential
3,210
Single Family
3,210
Multi-Family
0
Businesses
148
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 2016
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98328, Eatonville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,317 (100%) |
| Owner Occupied HU | 3,274 (75.8%) |
| Renter Occupied HU | 677 (15.7%) |
| Vacant Housing Units | 366 ( 8.5%) |
| Median Home Value | $653,147 |
| Average Home Value | $733,267 |
Housing Distribution
Address Breakdown
Residential
3,210
Single Family
3,210
Multi-Family
0
Businesses
148
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracey Stout • Keller Williams Realty
Mls Name: NWMLS
Mls ID: #2456271