Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Port Orchard at Bainbridge Next Gen II Plan, McCormick: Village, Port Orchard, WA, 98367 priced at $719,950 converts $4,604/mo rent into $276/mo cash flow after a $3,524/mo obligation. Total monthly income equals $4,604/mo, and annual cash flow totals $3,313/yr on $236,864 invested. Return on cash invested prints 21.46% in year one, and rental yield reads 7.67% against a $719,950 entry. Equity gained on principal adds $4,646/yr, while 5% annual appreciation compiles into $198,909 by year five. Five-year ROI reaches 110.9% and total cumulative return in cash sums $262,683. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,604/mo property income covering a $3,524/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98367, Port Orchard, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,200 (100%) |
| Owner Occupied HU | 10,803 (81.8%) |
| Renter Occupied HU | 1,807 (13.7%) |
| Vacant Housing Units | 590 ( 4.5%) |
| Median Home Value | $611,255 |
| Average Home Value | $654,285 |
Residential
12,273
Single Family
12,273
Multi-Family
0
Businesses
152
Date | Event | Price |
|---|---|---|
| 2025-01-19 | Price change | $719,950 |
| 2024-09-21 | Price change | $715,950 |
| 2024-03-19 | Price change | $705,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
