1901 Beacon RdGrandviewWA98930
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 Grandview at 1901 Beacon Rd, Grandview, WA, 98930 generates $3,944/mo in rent and, after a $2,642/mo payment, leaves $699/mo in cash flow. Total monthly income is $3,944/mo, and annual cash flow is $8,391/yr on $177,578 invested. Return on cash invested sits at 24.79% in year one, and rental yield is 8.77% on a $539,750 entry. Equity gained on principal adds $3,483/yr, while 5% annual appreciation builds toward $149,123 over five years. Five-year ROI reaches 128.74% and total cumulative return in cash sums $228,620. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,944/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98930, Grandview, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,962 (100%) |
| Owner Occupied HU | 3,277 (66.0%) |
| Renter Occupied HU | 1,500 (30.2%) |
| Vacant Housing Units | 185 ( 3.7%) |
| Median Home Value | $369,679 |
| Average Home Value | $382,814 |
Housing Distribution
Address Breakdown
Residential
4,600
Single Family
4,291
Multi-Family
309
Businesses
273
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jordan Barnhill • Century 21 Tri-Cities
Mls Name: YARMLS
Mls ID: #25-3198