123 Stadium WayNapavineWA98565
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 Napavine at 123 Stadium Way, Napavine, WA, 98565 priced at $395,000 converts $2,546/mo rent into $172/mo cash flow after a $1,933/mo obligation. Total monthly income equals $2,546/mo, and annual cash flow totals $2,063/yr on $130,943 invested. Return on cash invested prints 21.48% in year one, and rental yield reads 7.73% against a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation compiles into $109,131 by year five. Five-year ROI reaches 111.05% and total cumulative return in cash sums $145,410. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,546/mo property income covering a $1,933/mo payment, not borrower’s personal income.
Single Family
Built in 2010
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98565, Napavine, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 157 (100%) |
| Owner Occupied HU | 124 (79.0%) |
| Renter Occupied HU | 23 (14.6%) |
| Vacant Housing Units | 10 ( 6.4%) |
| Median Home Value | $473,333 |
| Average Home Value | $688,931 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
70
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trina Homan • Real Estate Marketing Group
Mls Name: NWMLS
Mls ID: #2429496