1166 Plan • Pratt Hills Plan, Pratt HillsRoyal CityWA99357
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
Investment property for sale in Royal City at 1166 Plan • Pratt Hills Plan, Pratt Hills, Royal City, WA, 99357 listed at $322,250 pairs $2,398/mo rent with a $1,577/mo payment to leave $461/mo cash flow. Total monthly income runs $2,398/mo, and annual cash flow reaches $5,534/yr on $106,826 cash to close. Return on cash invested measures 25.09% in year one, and rental yield registers 8.93% at a $322,250 basis. Equity gained on principal adds $2,079/yr, and annual property appreciation at 5% supports $89,032 by year five. Five-year ROI tracks 130.43% and total cumulative return in cash totals $139,333. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,398/mo property income relative to a $1,577/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99357, Royal City, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,295 (100%) |
| Owner Occupied HU | 527 (40.7%) |
| Renter Occupied HU | 642 (49.6%) |
| Vacant Housing Units | 126 ( 9.7%) |
| Median Home Value | $418,347 |
| Average Home Value | $383,520 |
Housing Distribution
Address Breakdown
Residential
428
Single Family
428
Multi-Family
0
Businesses
87
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • CAD Homes LLC
Mls Name: CAD Homes LLC
Mls Provider:
Mls ID: #N/A