2086 Plan, HillsdaleSilverdaleWA98383
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 Silverdale at 2086 Plan, Hillsdale, Silverdale, WA, 98383 listed at $649,950 pairs $4,126/mo rent with a $3,181/mo payment to leave $98/mo cash flow. Total monthly income runs $4,126/mo, and annual cash flow reaches $1,179/yr on $213,834 cash to close. Return on cash invested measures 20.61% in year one, and rental yield registers 7.62% at a $649,950 basis. Equity gained on principal adds $4,194/yr, and annual property appreciation at 5% supports $179,569 by year five. Five-year ROI tracks 106.6% and total cumulative return in cash totals $227,950. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,126/mo property income relative to a $3,181/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
$121 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98383, Silverdale, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,247 (56.0%) |
| Renter Occupied HU | 3,685 (39.3%) |
| Vacant Housing Units | 441 ( 4.7%) |
| Median Home Value | $634,834 |
| Average Home Value | $695,268 |
Housing Distribution
Address Breakdown
Residential
9,062
Single Family
6,182
Multi-Family
2,880
Businesses
1,387
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lungren Homes
Mls Name: Lungren Homes
Mls ID: #N/A