33554 Darrin RdValleyWA99181
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 Valley at 33554 Darrin Rd, Valley, WA, 99181 earns $423/mo cash flow from $2,074/mo rent with a $1,344/mo payment. Total monthly income totals $2,074/mo, and annual cash flow totals $5,080/yr on $91,030 capital. ROI tracks 25.49% on current figures, and rental yield reads 9.06% at a $274,600 purchase. Equity gained on principal adds $1,772/yr, and 5% annual appreciation supports $75,867 over five years. Five-year ROI reaches 132.57% and total cumulative return in cash sums $120,677. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,074/mo property income instead of your personal income.
Single Family
Built in 2023
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99181, Valley, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,108 (100%) |
| Owner Occupied HU | 687 (62.0%) |
| Renter Occupied HU | 157 (14.2%) |
| Vacant Housing Units | 264 (23.8%) |
| Median Home Value | $421,382 |
| Average Home Value | $438,574 |
Housing Distribution
Address Breakdown
Residential
735
Single Family
735
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Lyons • McCathren Mgmt & R.E. Services
Mls Name: SMLS
Mls ID: #202522238