The 1603 Plan, Eagle Point CondosDeer ParkWA99006
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderAt $492,850, The 1603 Plan, Eagle Point Condos, Deer Park, WA, 99006 in Deer Park generates $3,283/mo in rent (7.99% yield) but nets only $21/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.48) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $136,165. Total projected return: $189,139.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.2% |
| Monthly Cash Flow | $21 | $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 | $3,283 |
| Total Monthly Debt Service | $3,067 |
| DSCR Ratio | 1.07x |
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 2026
N/A lot
$N/A/sqft
$300 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99006, Deer Park, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,984 (100%) |
| Owner Occupied HU | 4,685 (78.3%) |
| Renter Occupied HU | 935 (15.6%) |
| Vacant Housing Units | 364 ( 6.1%) |
| Median Home Value | $479,209 |
| Average Home Value | $516,258 |
Housing Distribution
Address Breakdown
Residential
5,013
Single Family
4,931
Multi-Family
82
Businesses
247
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 2026
N/A lot
$N/A/sqft
$300 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99006, Deer Park, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,984 (100%) |
| Owner Occupied HU | 4,685 (78.3%) |
| Renter Occupied HU | 935 (15.6%) |
| Vacant Housing Units | 364 ( 6.1%) |
| Median Home Value | $479,209 |
| Average Home Value | $516,258 |
Housing Distribution
Address Breakdown
Residential
5,013
Single Family
4,931
Multi-Family
82
Businesses
247
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Pro Made Construction LLC
Mls Name: Pro Made Construction LLC
Mls ID: #N/A