1480 Thompson St, Dupont, WA, 98327 | $528/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1480 Thompson St, Dupont, WA, 98327 | $528/mo Cash Flow | Ziffy

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1768 sft

1117 Villanova St NE, Olympia, WA, 98516

3 Bed
3 Bath
1795 sft

3323 Amhurst Street SE, Olympia, WA, 98501

3 Bed
3 Bath
1935 sft

3711 Carnegie Drive SE, Olympia, WA, 98503

3 Bed
1 Bath
3352 sft

1115 Bigelow Avenue NE, Olympia, WA, 98506

Nearby investment properties with comparable prices

3 Bed
2 Bath
1341 sft

3918 Clearfield Drive SE, Olympia, WA, 98501

3 Bed
1 Bath
1735 sft

407 FAIRVIEW Street SE, Olympia, WA, 98501

3 Bed
2 Bath
1301 sft

3309 Cherry Blossom Drive NE, Olympia, WA, 98506

3 Bed
2 Bath
1368 sft

1006 Linwood Avenue SW, Tumwater, WA, 98512

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Dupont at 1480 Thompson St, Dupont, WA, 98327 generates $3,263/mo in rent and, after a $2,227/mo payment, leaves $528/mo in cash flow. Total monthly income is $3,263/mo, and annual cash flow is $6,335/yr on $150,833 invested. Return on cash invested sits at 24.11% in year one, and rental yield is 8.61% on a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 125.12% and total cumulative return in cash sums $188,716. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,263/mo property income rather than buyer’s personal income.

Condo

Built in 1996

N/A lot

$N/A/sqft

No HOA

More details about the property

Well-maintained townhome located in the heart of DuPont with a functional and comfortable layout. Features include 3 bedrooms, 2 bathrooms, skylights that bring in natural light, bright living spaces, and an attached garage. Walking distance to DuPont Town Center, with nearby shops and dining, and close to local schools and neighborhood playgrounds. Conveniently located near JBLM, I-5, parks, and trails. HOA covers exterior maintenance and common areas, providing a low-maintenance lifestyle. Buyer's agents welcome 2% commission offered

Neighborhood Data

Neighborhood data shown for ZIP Code: 98327, Dupont, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,812 (100%)
Owner Occupied HU	2,110 (55.4%)
Renter Occupied HU	1,594 (41.8%)
Vacant Housing Units	108 ( 2.8%)
Median Home Value	$588,037
Average Home Value	$629,882