405 SE Regent AvenueWilburWA99185
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 Wilbur at 405 SE Regent Avenue, Wilbur, WA, 99185 earns $525/mo cash flow from $1,848/mo rent with a $1,077/mo payment. Total monthly income totals $1,848/mo, and annual cash flow totals $6,304/yr on $72,930 capital. ROI tracks 28.55% on current figures, and rental yield reads 10.08% at a $220,000 purchase. Equity gained on principal adds $1,420/yr, and 5% annual appreciation supports $60,782 over five years. Five-year ROI reaches 149.02% and total cumulative return in cash sums $108,683. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,848/mo property income instead of your personal income.
Single Family
Built in 1920
6,764 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99185, Wilbur, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 777 (100%) |
| Owner Occupied HU | 475 (61.1%) |
| Renter Occupied HU | 133 (17.1%) |
| Vacant Housing Units | 169 (21.8%) |
| Median Home Value | $293,056 |
| Average Home Value | $316,800 |
Housing Distribution
Address Breakdown
Residential
404
Single Family
384
Multi-Family
20
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tobi Linck • RE/MAX, The Collective
Mls Name: NWMLS
Mls ID: #2427250