205 Brandywine Ave, Dupont, WA, 98327 | $1,655/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

205 Brandywine Ave, Dupont, WA, 98327 | $1,655/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3272 sft

1061 Hiton Circle, Dupont, WA, 98327

4 Bed
3 Bath
3240 sft

4132 90th Way SE, Olympia, WA, 98501

4 Bed
4 Bath
3164 sft

1618 Pear Street NE, Olympia, WA, 98506

3 Bed
3 Bath
2929 sft

4105 Libby Road NE, Olympia, WA, 98506

Nearby investment properties with comparable prices

3 Bed
2 Bath
1054 sft

1209 Rockcress Drive SE, Olympia, WA, 98513

1 Bed
1 Bath
564 sft

4127 Lake House Lane SE, Olympia, WA, 98513

3 Bed
2 Bath
1243 sft

8417 HAWKSRIDGE Drive SE, Olympia, WA, 98513

3 Bed
2 Bath
1204 sft

7816 6th Way SE, Olympia, WA, 98503

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

Investment property for sale in Dupont at 205 Brandywine Ave, Dupont, WA, 98327 at $425,000 posts ROI 34.01% with $1,655/mo cash flow from $4,210/mo rent. Total monthly income equals $4,210/mo, and annual cash flow records $19,865/yr on $140,888 to close. Return on cash invested measures 34.01% and rental yield reads 11.89% at the current $425,000. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 by year five. Five-year ROI prints 178.23% and total cumulative return in cash totals $251,105.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,210/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1913

9,535 sqft lot

$N/A/sqft

No HOA

More details about the property

Rare opportunity to own a Craftsman in DuPonts Historic Village neighborhood! Step into a warm living area featuring a floor-mounted gas hearthperfect for cozy nights. Main-floor bedrooms each have full baths. New windows throughout, and fresh interior/exterior paint. Beyond the kitchen is a second living area for dining, lounging, or entertaining. Upstairs offers a bonus space and a room for guests or a home office. The home sits on a spacious lot with a back deck for relaxing outdoors. Garage with alley access used as a shop. The neighborhood has parks, playgrounds, the DuPont Historical Museum, miles of walking trails, and the historic train site w/ trail leading to waterfront. Serene neighborhood with one street in/out, close to JBLM.

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