80300 Taylor Grade RdDufurOR97021
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis Dufur rental at 80300 Taylor Grade Rd, Dufur, OR, 97021 sits in the solid-income band: 7.77% gross yield, $4,757/mo rent, $320/mo net after the $3,305/mo debt service, DSCR 1.44. Entry price of $735,000 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 $203,067 and $6,769/yr in principal reduction bring total cumulative return to $298,823.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 6.2% |
| Monthly Cash Flow | $320 | $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 | $4,757 |
| Total Monthly Debt Service | $4,144 |
| DSCR Ratio | 1.15x |
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 1996
28.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97021, Dufur, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 565 (100%) |
| Owner Occupied HU | 346 (61.2%) |
| Renter Occupied HU | 139 (24.6%) |
| Vacant Housing Units | 80 (14.2%) |
| Median Home Value | $456,944 |
| Average Home Value | $597,175 |
Housing Distribution
Address Breakdown
Residential
218
Single Family
218
Multi-Family
0
Businesses
30
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 1996
28.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97021, Dufur, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 565 (100%) |
| Owner Occupied HU | 346 (61.2%) |
| Renter Occupied HU | 139 (24.6%) |
| Vacant Housing Units | 80 (14.2%) |
| Median Home Value | $456,944 |
| Average Home Value | $597,175 |
Housing Distribution
Address Breakdown
Residential
218
Single Family
218
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices