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% |
Rental property for sale in Grapeview at 70 E Rustle Way, Grapeview, WA, 98546 generates $2,788/mo in rent and, after a $2,168/mo payment, leaves $116/mo in cash flow. Total monthly income is $2,788/mo, and annual cash flow is $1,396/yr on $146,855 invested. Return on cash invested sits at 20.86% in year one, and rental yield is 7.55% on a $443,000 entry. Equity gained on principal adds $2,859/yr, while 5% annual appreciation builds toward $122,393 over five years. Five-year ROI reaches 107.75% and total cumulative return in cash sums $158,236. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,788/mo property income rather than buyer’s personal income.
Single Family
Built in 1975
10,018 sqft lot
$N/A/sqft
$9 monthly HOA
Neighborhood data shown for ZIP Code: 98546, Grapeview, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,181 (100%) |
| Owner Occupied HU | 1,179 (54.1%) |
| Renter Occupied HU | 173 ( 7.9%) |
| Vacant Housing Units | 829 (38.0%) |
| Median Home Value | $539,414 |
| Average Home Value | $628,170 |
Residential
1,383
Single Family
1,383
Multi-Family
0
Businesses
29
Date | Event | Price |
|---|---|---|
| 2021-03-24 | Listing removed | N/A |
| 2019-12-14 | Listing removed | $1,700 |
| 2019-12-13 | Price change | $1,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | $1969.11 | 1.41% | $259,475 | 28.96% |
| 2023-10-15 | $1941.70 | 17.62% | $201,200 | 24.78% |
| 2022-10-15 | $1650.88 | 6.21% | $161,250 | -23.98% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
