802 Stedman RoadDaytonWA99328
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 802 Stedman Road, Dayton, WA, 99328 offers $1,895/mo rent that, after a $1,273/mo payment, leaves $332/mo cash flow. Total monthly income is $1,895/mo, and annual cash flow is $3,980/yr on $86,190 cash. Return on cash invested measures 24.53% in year one, and rental yield stands at 8.75% at a $260,000 entry. Equity gained on principal adds $1,678/yr while 5% annual appreciation compounds into $71,833 by year five. Five-year ROI records 127.39% and total cumulative return in cash reaches $109,793. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,895/mo property income versus a $1,273/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
1.29 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: Julie Bickelhaupt • Kelly Right RE of Walla Walla
Mls Name: NWMLS
Mls ID: #2414574