Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Tenino at 228 McClellan Street SE #A & B, Tenino, WA, 98589 with 5% annual appreciation on a $435,000 basis while $2,670/mo rent supports operations. Total monthly income totals $2,670/mo and a $2,129/mo payment preserves $55/mo for cash returns. Annual cash flow comes to $663/yr on $144,203 deployed, and return on cash invested reaches 20.37% in year one. Equity gained on principal adds $2,807/yr, and five-year appreciation sums $120,182 alongside rental yield of 7.37%. Five-year ROI measures 105.09% and total cumulative return in cash totals $151,536.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,670/mo property income versus a $2,129/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Multi Family
Built in 1970
6,499 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98589, Tenino, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,330 (100%) |
| Owner Occupied HU | 2,614 (78.5%) |
| Renter Occupied HU | 560 (16.8%) |
| Vacant Housing Units | 156 ( 4.7%) |
| Median Home Value | $573,950 |
| Average Home Value | $654,762 |
Residential
2,816
Single Family
2,816
Multi-Family
0
Businesses
181
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Polly Barber • Virgil Adams Real Estate, Inc.
Mls Name: NWMLS
Mls ID: #2423608
