1365 PLAN, CAD Homes at The Legacy Resort at Frenchman Hills,Othello,WA,99344

Investment Highlights

Investment property for sale in Othello at 1365 PLAN, CAD Homes at The Legacy Resort at Frenchman Hills, Othello, WA, 99344 listed at $409,130 pairs $2,760/mo rent with a $2,002/mo payment to leave $221/mo cash flow. Total monthly income runs $2,760/mo, and annual cash flow reaches $2,654/yr on $135,627 cash to close. Return on cash invested measures 21.87% in year one, and rental yield registers 8.1% at a $409,130 basis. Equity gained on principal adds $2,640/yr, and annual property appreciation at 5% supports $113,035 by year five. Five-year ROI tracks 113.39% and total cumulative return in cash totals $153,782. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,760/mo property income relative to a $2,002/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).