411 SW College 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
Rental property for sale in Wilbur at 411 SW College Avenue, Wilbur, WA, 99185 priced at $280,000 pairs $2,640/mo rent with $957/mo cash flow after a $1,370/mo payment. Total monthly income equals $2,640/mo, and annual cash flow comes to $11,488/yr on $92,820 invested. Return on cash invested is 32.29% in year one, and rental yield stands at 11.31% on a $280,000 basis. Equity gained on principal adds $1,807/yr, and 5% annual appreciation accumulates to $77,359 by year five. Five-year ROI measures 168.99% and total cumulative return in cash reaches $156,861. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $1,370/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1974
1.44 Acres 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: Amber Marie Zagelow • Katz Realty, Inc.
Mls Name: NWMLS
Mls ID: #2459441