28548 E Road 20 Lot 51RhododendronOR97049
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.64% yield at 28548 E Road 20 Lot 51, Rhododendron, OR, 97049 in Rhododendron is solid, but the $1,439/mo payment compresses net cash flow to $147/mo at $320,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $88,410 by year five, and $2,947/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.60) without U.S. income documentation. Total projected return: $145,100.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $147 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,304 |
| Total Monthly Debt Service | $1,804 |
| DSCR Ratio | 1.28x |
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 1950
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97049, Rhododendron, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,478 (100%) |
| Owner Occupied HU | 687 (46.5%) |
| Renter Occupied HU | 122 ( 8.3%) |
| Vacant Housing Units | 669 (45.3%) |
| Median Home Value | $580,529 |
| Average Home Value | $604,738 |
Housing Distribution
Address Breakdown
Residential
722
Single Family
717
Multi-Family
5
Businesses
18
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 1950
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 97049, Rhododendron, OR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,478 (100%) |
| Owner Occupied HU | 687 (46.5%) |
| Renter Occupied HU | 122 ( 8.3%) |
| Vacant Housing Units | 669 (45.3%) |
| Median Home Value | $580,529 |
| Average Home Value | $604,738 |
Housing Distribution
Address Breakdown
Residential
722
Single Family
717
Multi-Family
5
Businesses
18
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: RMLS (OR)
Mls ID: #557556976