410 Willow Street SWOrtingWA98360
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 Orting at 410 Willow Street SW, Orting, WA, 98360 generates $3,250/mo in rent and, after a $2,423/mo payment, leaves $184/mo in cash flow. Total monthly income is $3,250/mo, and annual cash flow is $2,211/yr on $164,093 invested. Return on cash invested sits at 21.26% in year one, and rental yield is 7.88% on a $495,000 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation builds toward $136,759 over five years. Five-year ROI reaches 110.08% and total cumulative return in cash sums $180,634. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,250/mo property income rather than buyer’s personal income.
Condo
Built in 2006
10,750 sqft lot
$N/A/sqft
$90 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98360, Orting, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,173 (100%) |
| Owner Occupied HU | 4,410 (85.3%) |
| Renter Occupied HU | 628 (12.1%) |
| Vacant Housing Units | 135 ( 2.6%) |
| Median Home Value | $591,502 |
| Average Home Value | $621,952 |
Housing Distribution
Address Breakdown
Residential
4,315
Single Family
4,296
Multi-Family
19
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kenneth S. Crotts • eXp Realty
Mls Name: NWMLS
Mls Provider:
Mls ID: #2301148
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-26 05:39:25 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)