125 N Brockway DrRosaliaWA99170
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 125 N Brockway Dr, Rosalia, WA, 99170 priced at $439,000 pairs $2,948/mo rent with $309/mo cash flow after a $2,149/mo payment. Total monthly income equals $2,948/mo, and annual cash flow comes to $3,705/yr on $145,529 invested. Return on cash invested is 22.46% in year one, and rental yield stands at 8.06% on a $439,000 basis. Equity gained on principal adds $2,833/yr, and 5% annual appreciation accumulates to $121,288 by year five. Five-year ROI measures 116.26% and total cumulative return in cash reaches $169,196. For financing, Ziffy Mortgage’s DSCR program evaluates $2,948/mo property income against a $2,149/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
0.46 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: Rodney McConnell • Land and Wildlife, LLC
Mls Name: PACMLS
Mls ID: #287936