132102 W Johnson RdProsserWA99350
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 Prosser at 132102 W Johnson Rd, Prosser, WA, 99350 generates $2,092/mo in rent and, after a $1,566/mo payment, leaves $169/mo in cash flow. Total monthly income is $2,092/mo, and annual cash flow is $2,024/yr on $106,080 invested. Return on cash invested sits at 21.82% in year one, and rental yield is 7.85% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 112.84% and total cumulative return in cash sums $119,703. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,092/mo property income rather than buyer’s personal income.
Single Family
Built in 1917
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99350, Prosser, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,049 (100%) |
| Owner Occupied HU | 3,366 (66.7%) |
| Renter Occupied HU | 1,334 (26.4%) |
| Vacant Housing Units | 349 ( 6.9%) |
| Median Home Value | $416,998 |
| Average Home Value | $494,311 |
Housing Distribution
Address Breakdown
Residential
4,789
Single Family
4,472
Multi-Family
317
Businesses
420
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Biehl • RE/MAX Northwest REALTORS
Mls Name: PACMLS
Mls ID: #286752