515 N 3rd StreetDaytonWA99328
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 Dayton at 515 N 3rd Street, Dayton, WA, 99328 uses $99,417 cash to close to unlock $6,445/yr annual cash flow and $537/mo monthly cash flow. Total monthly income runs $2,340/mo, and a $1,468/mo payment keeps the spread at $537/mo. Purchase price stands at $299,900, and rental yield measures 9.36% with $2,340/mo rent. Return on cash invested shows 26.39% in year one, and 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 137.41% and total cumulative return in cash records $136,612. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,340/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 1920
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99328, Dayton, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,079 (100%) |
| Owner Occupied HU | 1,270 (61.1%) |
| Renter Occupied HU | 438 (21.1%) |
| Vacant Housing Units | 371 (17.8%) |
| Median Home Value | $333,983 |
| Average Home Value | $433,317 |
Housing Distribution
Address Breakdown
Residential
1,693
Single Family
1,661
Multi-Family
32
Businesses
236
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeff Smart • HomeSmart Elite Brokers
Mls Name: NWMLS
Mls ID: #2441193