Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Otis Orchards at 4913 N Drury Rd #4915, Otis Orchards, WA, 99027 earns $2,035/mo cash flow from $4,740/mo rent with a $2,203/mo payment. Total monthly income totals $4,740/mo, and annual cash flow totals $24,414/yr on $149,175 capital. ROI tracks 36.27% on current figures, and rental yield reads 12.64% at a $450,000 purchase. Equity gained on principal adds $2,904/yr, and 5% annual appreciation supports $124,327 over five years. Five-year ROI reaches 190.38% and total cumulative return in cash sums $283,998. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,740/mo property income instead of your personal income.
Multi Family
Built in 1977
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 99027, Otis Orchards, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,825 (100%) |
| Owner Occupied HU | 2,507 (88.7%) |
| Renter Occupied HU | 248 ( 8.8%) |
| Vacant Housing Units | 70 ( 2.5%) |
| Median Home Value | $483,763 |
| Average Home Value | $525,365 |
Residential
2,597
Single Family
2,597
Multi-Family
0
Businesses
149
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Keith Riddle • eXp Realty, LLC Branch
Mls Name: SMLS
Mls ID: #202522371
