Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Yelm at 17906 upland Drive SE, Yelm, WA, 98597 generates $3,263/mo in rent and, after a $2,085/mo payment, leaves $532/mo in cash flow. Total monthly income is $3,263/mo, and annual cash flow is $6,388/yr on $141,219 invested. Return on cash invested sits at 24.43% in year one, and rental yield is 9.19% on a $426,000 entry. Equity gained on principal adds $2,749/yr, while 5% annual appreciation builds toward $117,696 over five years. Five-year ROI reaches 127.4% and total cumulative return in cash sums $179,911. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,263/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
8,250 sqft lot
$N/A/sqft
$170 monthly HOA
Neighborhood data shown for ZIP Code: 98597, Yelm, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,336 (100%) |
| Owner Occupied HU | 7,592 (73.5%) |
| Renter Occupied HU | 2,255 (21.8%) |
| Vacant Housing Units | 489 ( 4.7%) |
| Median Home Value | $514,069 |
| Average Home Value | $570,806 |
Residential
9,376
Single Family
9,222
Multi-Family
154
Businesses
647
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Sold | $426,000 |
| 2025-05-03 | Pending sale | $429,950 |
| 2025-05-02 | Listed for sale | $429,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $2786.48 | -20.66% | $393,900 | 4.32% |
| 2023-10-10 | $3512.17 | 1.29% | $377,600 | -0.74% |
| 2022-10-10 | $3467.52 | 5.25% | $380,400 | 23.43% |
Listed by: Zenika Gandara • Skyline Properties, Inc.
Mls Name: NWMLS
Mls Provider:
Mls ID: #2369233
Disclaimer: Listing information is provided by the Northwest Multiple Listing Service (NWMLS). Property information is based on available data that may include MLS information, county records, and other sources. Listings marked with this symbol: provided by Northwest Multiple Listing Service, 2025. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 NWMLS. All rights are reserved. Disclaimer: The information contained in this listing has not been verified by Zillow, Inc. and should be verified by the buyer. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#39)
