4123 SW Rustler StreetPort OrchardWA98367
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 Port Orchard at 4123 SW Rustler Street, Port Orchard, WA, 98367 offers a 7.31% rental yield on a $589,990 purchase with $3,592/mo rent. Total monthly income registers $3,592/mo, and a $2,888/mo payment leaves $45/mo available for distribution. Annual cash flow reaches $542/yr on $194,107 to close, and return on cash invested stands at 20.34% in year one. Equity gained on principal adds $3,807/yr while 5% annual appreciation supports $163,003 over five years. Portfolio math shows five-year ROI at 104.91% and total cumulative return in cash at $203,629. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,592/mo property income against a $2,888/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,201 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98367, Port Orchard, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,200 (100%) |
| Owner Occupied HU | 10,803 (81.8%) |
| Renter Occupied HU | 1,807 (13.7%) |
| Vacant Housing Units | 590 ( 4.5%) |
| Median Home Value | $611,255 |
| Average Home Value | $654,285 |
Housing Distribution
Address Breakdown
Residential
12,273
Single Family
12,273
Multi-Family
0
Businesses
152
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linae Lloyd • BMC Realty Advisors Inc
Mls Name: NWMLS
Mls ID: #2455396