1821 McNeil Circle #D3DupontWA98327
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
Investment property for sale in Dupont at 1821 McNeil Circle #D3, Dupont, WA, 98327 earns $544/mo cash flow from $2,918/mo rent with a $1,933/mo payment. Total monthly income totals $2,918/mo, and annual cash flow totals $6,527/yr on $130,943 capital. ROI tracks 24.89% on current figures, and rental yield reads 8.86% at a $395,000 purchase. Equity gained on principal adds $2,549/yr, and 5% annual appreciation supports $109,131 over five years. Five-year ROI reaches 129.32% and total cumulative return in cash sums $169,338. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,918/mo property income instead of your personal income.
Condo
Built in 2001
3,920 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
3,762
Single Family
3,603
Multi-Family
159
Businesses
218
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan M. Larsen • NextHome South Sound
Mls Name: NWMLS
Mls ID: #2432445