800 N Willow StDaytonWA99328
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
Rental property for sale in Dayton at 800 N Willow St, Dayton, WA, 99328 priced at $425,000 pairs $2,666/mo rent with $111/mo cash flow after a $2,080/mo payment. Total monthly income equals $2,666/mo, and annual cash flow comes to $1,337/yr on $140,888 invested. Return on cash invested is 20.86% in year one, and rental yield stands at 7.53% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 107.71% and total cumulative return in cash reaches $151,745. For financing, Ziffy Mortgage’s DSCR program evaluates $2,666/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
N/A 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: N/A • N/A
Mls Name: FSBO-Online.com
Mls ID: #N/A