802 S 5th 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 802 S 5th Street, Dayton, WA, 99328 earns $641/mo cash flow from $2,654/mo rent with a $1,639/mo payment. Total monthly income totals $2,654/mo, and annual cash flow totals $7,692/yr on $111,019 capital. ROI tracks 26.84% on current figures, and rental yield reads 9.51% at a $334,900 purchase. Equity gained on principal adds $2,161/yr, and 5% annual appreciation supports $92,527 over five years. Five-year ROI reaches 139.81% and total cumulative return in cash sums $155,221. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,654/mo property income instead of your personal income.
Single Family
Built in 1960
0.41 Acres 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: Jared English • Congress Realty
Mls Name: NWMLS
Mls ID: #2458991