121 E 8th StRosaliaWA99170
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 Rosalia at 121 E 8th St, Rosalia, WA, 99170 generates $2,551/mo in rent and, after a $1,591/mo payment, leaves $597/mo in cash flow. Total monthly income is $2,551/mo, and annual cash flow is $7,165/yr on $107,738 invested. Return on cash invested sits at 26.56% in year one, and rental yield is 9.42% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 138.3% and total cumulative return in cash sums $149,005. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,551/mo property income rather than buyer’s personal income.
Single Family
Built in 1923
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99170, Rosalia, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 464 (100%) |
| Owner Occupied HU | 351 (75.6%) |
| Renter Occupied HU | 63 (13.6%) |
| Vacant Housing Units | 50 (10.8%) |
| Median Home Value | $180,500 |
| Average Home Value | $224,865 |
Housing Distribution
Address Breakdown
Residential
398
Single Family
398
Multi-Family
0
Businesses
59
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kellie Christiansen • EXIT Real Estate Professionals
Mls Name: SMLS
Mls ID: #202521820