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% |
Total monthly income runs $3,288/mo, and a $3,191/mo payment. Purchase price stands at $651,995, and rental yield measures 6.05% with $3,288/mo rent. Return on cash invested shows 15.99% in year one, and 5% annual appreciation builds toward $180,134 over five years. Five-year ROI reaches 81.73% and total cumulative return in cash records $175,312. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,288/mo property income covering a $3,191/mo payment rather than investor’s personal income.
Single Family
Built in 2026
4,721 sqft lot
$N/A/sqft
$97 monthly HOA
Neighborhood data shown for ZIP Code: 98513, Olympia, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,819 (100%) |
| Owner Occupied HU | 11,004 (69.6%) |
| Renter Occupied HU | 4,082 (25.8%) |
| Vacant Housing Units | 733 ( 4.6%) |
| Median Home Value | $550,463 |
| Average Home Value | $601,450 |
Residential
13,648
Single Family
13,264
Multi-Family
384
Businesses
71
Date | Event | Price |
|---|---|---|
| 2025-12-11 | Listed for sale | $651,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brandy M. Runkle • D.R. Horton
Mls Name: NWMLS
Mls Provider:
Mls ID: #2459735
Disclaimer: Based on information submitted to the MLS GRID as of 2025-12-15 17:39:38 PST. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)
