Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Dupont at 1194 Swan Loop, Dupont, WA, 98327 generates $4,274/mo in rent and, after a $3,353/mo payment, leaves $113/mo in cash flow. Total monthly income is $4,274/mo, and annual cash flow is $1,357/yr on $225,365 invested. Return on cash invested sits at 20.66% in year one, and rental yield is 7.49% on a $685,000 entry. Equity gained on principal adds $4,420/yr, while 5% annual appreciation builds toward $189,253 over five years. Five-year ROI reaches 106.72% and total cumulative return in cash sums $240,502. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,274/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
10,829 sqft lot
$N/A/sqft
$43 monthly HOA
Neighborhood data shown for ZIP Code: 98327, Dupont, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,812 (100%) |
| Owner Occupied HU | 2,110 (55.4%) |
| Renter Occupied HU | 1,594 (41.8%) |
| Vacant Housing Units | 108 ( 2.8%) |
| Median Home Value | $588,037 |
| Average Home Value | $629,882 |
Residential
3,762
Single Family
3,603
Multi-Family
159
Businesses
218
Date | Event | Price |
|---|---|---|
| 2025-08-26 | Sold | $685,000 |
| 2025-07-26 | Pending sale | $685,000 |
| 2025-07-25 | Price change | $685,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-02 | $5238.46 | -0.26% | $660,500 | 1.13% |
| 2023-11-02 | $5251.86 | -0.11% | $653,100 | -1.91% |
| 2022-11-02 | $5257.51 | 0.25% | $665,800 | 15.11% |
Listed by: Dawn Smith • Home Team DuPont, LLC
Mls Name: NWMLS
Mls Provider:
Mls ID: #2393456
Disclaimer: Based on information submitted to the MLS GRID as of 2025-11-01 21:24:46 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)
