B20 Plan, Pleasant Woods CottagesVancouverWA98686
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 Vancouver at B20 Plan, Pleasant Woods Cottages, Vancouver, WA, 98686 priced at $459,900 converts $3,360/mo rent into $496/mo cash flow after a $2,251/mo obligation. Total monthly income equals $3,360/mo, and annual cash flow totals $5,957/yr on $152,457 invested. Return on cash invested prints 23.82% in year one, and rental yield reads 8.77% against a $459,900 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation compiles into $127,062 by year five. Five-year ROI reaches 123.86% and total cumulative return in cash sums $188,826. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,360/mo property income covering a $2,251/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$99 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98686, Vancouver, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,589 (100%) |
| Owner Occupied HU | 6,808 (71.0%) |
| Renter Occupied HU | 2,388 (24.9%) |
| Vacant Housing Units | 393 ( 4.1%) |
| Median Home Value | $649,118 |
| Average Home Value | $671,366 |
Housing Distribution
Address Breakdown
Residential
9,344
Single Family
8,762
Multi-Family
582
Businesses
270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Manor Homes
Mls Name: Manor Homes
Mls ID: #N/A