Bremerton Plan, Spencer EstatesPascoWA99301
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 Pasco at Bremerton Plan, Spencer Estates, Pasco, WA, 99301 priced at $1,066,900 pairs $2,874/mo rent with after a $5,222/mo payment. Total monthly income equals $2,874/mo. Return on cash invested is 8.08% in year one, and rental yield stands at 3.23% on a $1,066,900 basis. Equity gained on principal adds $6,885/yr, and 5% annual appreciation accumulates to $294,765 by year five. Five-year ROI measures 39.09% and total cumulative return in cash reaches $135,127. For financing, Ziffy Mortgage’s DSCR program evaluates $2,874/mo property income against a $5,222/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99301, Pasco, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,378 (100%) |
| Owner Occupied HU | 20,191 (68.7%) |
| Renter Occupied HU | 8,247 (28.1%) |
| Vacant Housing Units | 940 ( 3.2%) |
| Median Home Value | $383,669 |
| Average Home Value | $429,423 |
Housing Distribution
Address Breakdown
Residential
27,783
Single Family
26,953
Multi-Family
830
Businesses
1,621
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • New Tradition Homes
Mls Name: New Tradition Homes
Mls ID: #N/A