804 E Clay 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 804 E Clay Street, Dayton, WA, 99328 listed at $149,900 pairs $1,456/mo rent with a $734/mo payment to leave $555/mo cash flow. Total monthly income runs $1,456/mo, and annual cash flow reaches $6,655/yr on $49,692 cash to close. Return on cash invested measures 33.3% in year one, and rental yield registers 11.66% at a $149,900 basis. Equity gained on principal adds $967/yr, and annual property appreciation at 5% supports $41,415 by year five. Five-year ROI tracks 174.47% and total cumulative return in cash totals $86,699. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,456/mo property income relative to a $734/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1956
7,914 sqft 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: Scott Hudson • Kelly Right RE of Walla Walla
Mls Name: NWMLS
Mls ID: #2436275