204 Davis Ave.BrewsterWA98812
Nearby investment properties with comparable rents
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 Brewster at 204 Davis Ave, Brewster, WA, 98812 generates $1,535/mo in rent and, after a $881/mo payment, leaves $453/mo in cash flow. Total monthly income is $1,535/mo, and annual cash flow is $5,436/yr on $59,670 invested. Return on cash invested sits at 29.02% in year one, and rental yield is 10.23% on a $180,000 entry. Equity gained on principal adds $1,162/yr, while 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 151.44% and total cumulative return in cash sums $90,365. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,535/mo property income rather than buyer’s personal income.
Manufactured
Built in 1972
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98812, Brewster, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,989 (100%) |
| Owner Occupied HU | 959 (48.2%) |
| Renter Occupied HU | 691 (34.7%) |
| Vacant Housing Units | 339 (17.0%) |
| Median Home Value | $358,836 |
| Average Home Value | $451,319 |
Housing Distribution
Address Breakdown
Residential
427
Single Family
427
Multi-Family
0
Businesses
155
Nearby investment properties with comparable rents
Listed by: Anna Marie Dalbey • Keller Williams Realty Spokane
Mls Name: NWMLS
Mls ID: #2462852