112 S Willson RdSaint JohnWA99171
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
Investment Highlights
Rental property for sale in Saint John at 112 S Willson Rd, Saint John, WA, 99171 priced at $459,999 converts $2,906/mo rent into $140/mo cash flow after a $2,251/mo obligation. Total monthly income equals $2,906/mo, and annual cash flow totals $1,682/yr on $152,490 invested. Return on cash invested prints 21.01% in year one, and rental yield reads 7.58% against a $459,999 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation compiles into $127,089 by year five. Five-year ROI reaches 108.55% and total cumulative return in cash sums $165,529. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,906/mo property income covering a $2,251/mo payment, not borrower’s personal income.
Single Family
Built in 2014
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99171, Saint John, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 547 (100%) |
| Owner Occupied HU | 359 (65.6%) |
| Renter Occupied HU | 120 (21.9%) |
| Vacant Housing Units | 68 (12.4%) |
| Median Home Value | $225,735 |
| Average Home Value | $343,900 |
Housing Distribution
Address Breakdown
Residential
395
Single Family
379
Multi-Family
16
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A