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 4919 N Drury Rd #4921, Otis Orchards, WA, 99027 offers a 7.26% rental yield on a $450,000 purchase with $2,723/mo rent. Total monthly income registers $2,723/mo, and a $2,203/mo payment leaves $18/mo available for distribution. Annual cash flow reaches $210/yr on $149,175 to close, and return on cash invested stands at 20.05% in year one. Equity gained on principal adds $2,904/yr while 5% annual appreciation supports $124,327 over five years. Portfolio math shows five-year ROI at 103.37% and total cumulative return in cash at $154,206. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,723/mo property income against a $2,203/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2025-08-14 | Listed for sale | $450,000 |
| 2011-11-06 | Listing removed | $197,500 |
| 2011-07-16 | Listed for sale | $197,500 |
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 Provider:
Mls ID: #202522372
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.
