2110 Plan • Pratt Hills Plan, Pratt Hills, Royal City, WA, 99357 | $516/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1692 sft

4310 W Redhead Ave, Moses Lake, WA, 98837

2 Bed
2 Bath
1170 sft

6549 E HWY 262 #5, Othello, WA, 99344

3 Bed
2 Bath
4232 sft

6840 NE Partridge, Moses Lake, WA, 98837

3 Bed
2 Bath
2064 sft

501 S Sand Dune Road, Moses Lake, WA, 98837

Nearby investment properties with comparable prices

4 Bed
3 Bath
1492 sft

605 Kent Avenue, Royal City, WA, 99357

3 Bed
2 Bath
1403 sft

4259 Sandy Court, Moses Lake, WA, 98837

3 Bed
2 Bath
1403 sft

308 N Sandy Loop, Moses Lake, WA, 98837

4 Bed
2 Bath
1586 sft

The 1586 Plan, The Refuge at Mae Valley, Moses Lake, WA, 98837

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 Royal City at 2110 Plan • Pratt Hills Plan, Pratt Hills, Royal City, WA, 99357 uses $144,004 cash to close to unlock $6,191/yr annual cash flow and $516/mo monthly cash flow. Total monthly income runs $3,127/mo, and a $2,126/mo payment keeps the spread at $516/mo. Purchase price stands at $434,400, and rental yield measures 8.64% with $3,127/mo rent. Return on cash invested shows 24.21% in year one, and 5% annual appreciation builds toward $120,017 over five years. Five-year ROI reaches 125.65% and total cumulative return in cash records $180,940. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,127/mo property income covering a $2,126/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 99357, Royal City, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,295 (100%)
Owner Occupied HU	527 (40.7%)
Renter Occupied HU	642 (49.6%)
Vacant Housing Units	126 ( 9.7%)
Median Home Value	$418,347
Average Home Value	$383,520