320 1st StWhite SwanWA98952
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
Investment property for sale in White Swan at 320 1st St, White Swan, WA, 98952 offers a 7.67% rental yield on a $179,000 purchase with $1,144/mo rent. Total monthly income registers $1,144/mo, and a $876/mo payment leaves $68/mo available for distribution. Annual cash flow reaches $817/yr on $59,339 to close, and return on cash invested stands at 21.29% in year one. Equity gained on principal adds $1,155/yr while 5% annual appreciation supports $49,454 over five years. Portfolio math shows five-year ROI at 110.06% and total cumulative return in cash at $65,307. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,144/mo property income against a $876/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1984
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98952, White Swan, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 557 (100%) |
| Owner Occupied HU | 349 (62.7%) |
| Renter Occupied HU | 166 (29.8%) |
| Vacant Housing Units | 42 ( 7.5%) |
| Median Home Value | $186,184 |
| Average Home Value | $227,479 |
Housing Distribution
Address Breakdown
Residential
222
Single Family
222
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ricardo Iriarte • Berkshire Hathaway HomeServices Central Washington Real Estate
Mls Name: YARMLS
Mls Provider:
Mls ID: #25-1083
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.