815 Pine St APT 2Rogue RiverOR97537
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 815 Pine St APT 2, Rogue River, OR, 97537 in Rogue River. Priced at $207,000, it generates $2,137/mo in gross rent and $506/mo in net monthly cash flow, a 12.39% yield that comfortably supports the 2.30 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,070. Five-year appreciation: $57,190. Equity from principal paydown: $1,906/yr. Total projected cumulative return: $112,541.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.4% | 6.2% |
| Monthly Cash Flow | $506 | $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 | $2,137 |
| Total Monthly Debt Service | $1,549 |
| DSCR Ratio | 1.38x |
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.
Condo
Built in 1995
N/A lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97537, Rogue River, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,412 (100%) |
| Owner Occupied HU | 2,490 (73.0%) |
| Renter Occupied HU | 743 (21.8%) |
| Vacant Housing Units | 179 ( 5.2%) |
| Median Home Value | $523,571 |
| Average Home Value | $525,696 |
Housing Distribution
Address Breakdown
Residential
3,125
Single Family
3,056
Multi-Family
69
Businesses
228
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
Condo
Built in 1995
N/A lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97537, Rogue River, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,412 (100%) |
| Owner Occupied HU | 2,490 (73.0%) |
| Renter Occupied HU | 743 (21.8%) |
| Vacant Housing Units | 179 ( 5.2%) |
| Median Home Value | $523,571 |
| Average Home Value | $525,696 |
Housing Distribution
Address Breakdown
Residential
3,125
Single Family
3,056
Multi-Family
69
Businesses
228
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Windermere RE Southern Oregon
Mls Name: Oregon Datashare
Mls Provider:
Mls ID: #220201909
Disclaimer: 2025 Oregon Datashare (KCAR | MLSCO | SOMLS). All rights reserved. The data relating to real estate for sale on this web site comes in part from the Internet Data Exchange Program of the Oregon Datashare. Real estate listings held by IDX Brokerage firms other than Zillow Inc. are marked with the Internet Data Exchange logo or the Internet Data Exchange thumbnail logo and detailed information about them includes the name of the listing Brokers. Information provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. The consumer will not copy, retransmit nor redistribute any of the content from this website. Information provided is deemed reliable, but not guaranteed. This content has last been updated on 2025-10-30 04:06:18 PDT