Brooklyn 1 Plan, Reed's CrossingBeavertonOR97007
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, Brooklyn 1 Plan, Reed's Crossing, Beaverton, OR, 97007 in Beaverton earns a 9.45% gross yield at $506,990. Rent of $3,991/mo nets $931/mo after the $2,280/mo mortgage. The 1.75 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $140,072 and $4,669/yr in equity accumulation project a total cumulative return of $251,826.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.0% |
| Monthly Cash Flow | $931 | $300 |
City averages based on Beaverton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,991 |
| Total Monthly Debt Service | $2,859 |
| DSCR Ratio | 1.40x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97007, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,831 (100%) |
| Owner Occupied HU | 13,859 (69.9%) |
| Renter Occupied HU | 5,153 (26.0%) |
| Vacant Housing Units | 819 ( 4.1%) |
| Median Home Value | $650,102 |
| Average Home Value | $693,944 |
Housing Distribution
Address Breakdown
Residential
19,047
Single Family
16,066
Multi-Family
2,981
Businesses
576
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97007, Beaverton, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,831 (100%) |
| Owner Occupied HU | 13,859 (69.9%) |
| Renter Occupied HU | 5,153 (26.0%) |
| Vacant Housing Units | 819 ( 4.1%) |
| Median Home Value | $650,102 |
| Average Home Value | $693,944 |
Housing Distribution
Address Breakdown
Residential
19,047
Single Family
16,066
Multi-Family
2,981
Businesses
576
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
