The 2096 Plan, Alder & AshWoodlandWA98674
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at The 2096 Plan, Alder & Ash, Woodland, WA, 98674 in Woodland is narrow, $175/mo net on $3,781/mo rent after the $2,698/mo debt service, but the property operates at break-even-plus, not a loss. At $599,960 with a 7.56% yield, the long-run equity case via 5% appreciation ($165,758 over five years) and $5,526/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.40 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $238,291.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.2% |
| Monthly Cash Flow | $175 | $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 | $3,781 |
| Total Monthly Debt Service | $3,368 |
| DSCR Ratio | 1.12x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98674, Woodland, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,586 (100%) |
| Owner Occupied HU | 4,175 (74.7%) |
| Renter Occupied HU | 1,145 (20.5%) |
| Vacant Housing Units | 266 ( 4.8%) |
| Median Home Value | $622,434 |
| Average Home Value | $666,881 |
Housing Distribution
Address Breakdown
Residential
4,676
Single Family
4,536
Multi-Family
140
Businesses
417
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98674, Woodland, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,586 (100%) |
| Owner Occupied HU | 4,175 (74.7%) |
| Renter Occupied HU | 1,145 (20.5%) |
| Vacant Housing Units | 266 ( 4.8%) |
| Median Home Value | $622,434 |
| Average Home Value | $666,881 |
Housing Distribution
Address Breakdown
Residential
4,676
Single Family
4,536
Multi-Family
140
Businesses
417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Holt Homes
Mls Name: Holt Homes
Mls Provider:
Mls ID: #N/A