605 A SE Hubbard RoadRainierWA98576
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder605 A SE Hubbard Road, Rainier, WA, 98576 in Rainier earns a respectable 7.49% gross yield at $289,900, but after the $1,304/mo mortgage the net cash flow is $67/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.39) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $80,094 over five years, making equity the dominant return driver. Total projected return: $114,048.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.2% |
| Monthly Cash Flow | $67 | $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 | $1,810 |
| Total Monthly Debt Service | $1,627 |
| DSCR Ratio | 1.11x |
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 1982
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98576, Rainier, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,224 (100%) |
| Owner Occupied HU | 1,771 (79.6%) |
| Renter Occupied HU | 352 (15.8%) |
| Vacant Housing Units | 101 ( 4.5%) |
| Median Home Value | $604,522 |
| Average Home Value | $644,983 |
Housing Distribution
Address Breakdown
Residential
1,631
Single Family
1,631
Multi-Family
0
Businesses
168
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 1982
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98576, Rainier, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,224 (100%) |
| Owner Occupied HU | 1,771 (79.6%) |
| Renter Occupied HU | 352 (15.8%) |
| Vacant Housing Units | 101 ( 4.5%) |
| Median Home Value | $604,522 |
| Average Home Value | $644,983 |
Housing Distribution
Address Breakdown
Residential
1,631
Single Family
1,631
Multi-Family
0
Businesses
168
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Angela Henderson • Henderson Homes
Mls Name: NWMLS
Mls ID: #2445320