3010 Plan • Pratt Hills Plan, Pratt HillsRoyal CityWA99357
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
Rental property for sale in Royal City at 3010 Plan • Pratt Hills Plan, Pratt Hills, Royal City, WA, 99357 priced at $543,575 converts $3,748/mo rent into $480/mo cash flow after a $2,661/mo obligation. Total monthly income equals $3,748/mo, and annual cash flow totals $5,760/yr on $178,836 invested. Return on cash invested prints 23.28% in year one, and rental yield reads 8.27% against a $543,575 entry. Equity gained on principal adds $3,508/yr, while 5% annual appreciation compiles into $150,180 by year five. Five-year ROI reaches 120.68% and total cumulative return in cash sums $215,817. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,748/mo property income covering a $2,661/mo payment, not borrower’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 |
Housing Distribution
Address Breakdown
Residential
428
Single Family
428
Multi-Family
0
Businesses
87
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • CAD Homes LLC
Mls Name: CAD Homes LLC
Mls Provider:
Mls ID: #N/A