5901 N Vista Grande DrOtis OrchardsWA99027
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 Otis Orchards at 5901 N Vista Grande Dr, Otis Orchards, WA, 99027 listed at $609,950 pairs $4,740/mo rent with a $2,985/mo payment to leave $1,074/mo cash flow. Total monthly income runs $4,740/mo, and annual cash flow reaches $12,887/yr on $200,674 cash to close. Return on cash invested measures 26.48% in year one, and rental yield registers 9.33% at a $609,950 basis. Equity gained on principal adds $3,936/yr, and annual property appreciation at 5% supports $168,518 by year five. Five-year ROI tracks 137.81% and total cumulative return in cash totals $276,556. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,740/mo property income relative to a $2,985/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99027, Otis Orchards, WA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
2,597
Single Family
2,597
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paulina Westlake • Tomlinson Sotheby's Intrntl RE
Mls Name: SMLS
Mls ID: #202611344