413 SW Regent AveWilburWA99185
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 413 SW Regent Ave, Wilbur, WA, 99185 priced at $199,900 pairs $1,526/mo rent with $325/mo cash flow after a $978/mo payment. Total monthly income equals $1,526/mo, and annual cash flow comes to $3,897/yr on $66,267 invested. Return on cash invested is 25.79% in year one, and rental yield stands at 9.16% on a $199,900 basis. Equity gained on principal adds $1,290/yr, and 5% annual appreciation accumulates to $55,229 by year five. Five-year ROI measures 134.15% and total cumulative return in cash reaches $88,897. For financing, Ziffy Mortgage’s DSCR program evaluates $1,526/mo property income against a $978/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
0.31 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: Angela Jackson • Coldwell Banker Tomlinson
Mls Name: SMLS
Mls Provider:
Mls ID: #202514365
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.