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 Tumwater at 3151 Vista Verde Lane SW, Tumwater, WA, 98512 earns $279/mo cash flow from $3,392/mo rent with a $2,535/mo payment. Total monthly income totals $3,392/mo, and annual cash flow totals $3,343/yr on $170,422 capital. ROI tracks 22.02% on current figures, and rental yield reads 7.86% at a $518,000 purchase. Equity gained on principal adds $3,343/yr, and 5% annual appreciation supports $143,114 over five years. Five-year ROI reaches 113.91% and total cumulative return in cash sums $194,131. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,392/mo property income instead of your personal income.
Single Family
Built in 2013
3,201 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98512, Olympia, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,604 (100%) |
| Owner Occupied HU | 9,222 (67.8%) |
| Renter Occupied HU | 3,991 (29.3%) |
| Vacant Housing Units | 391 ( 2.9%) |
| Median Home Value | $566,641 |
| Average Home Value | $597,686 |
Residential
12,888
Single Family
11,031
Multi-Family
1,857
Businesses
506
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: Yijun Liu • Skyline Properties, Inc.
Mls Name: NWMLS
Mls ID: #2425153
