Dahlia Plan, Kitsap LandingBremertonWA98310
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 Bremerton at Dahlia Plan, Kitsap Landing, Bremerton, WA, 98310 priced at $503,995 pairs $3,450/mo rent with $420/mo cash flow after a $2,467/mo payment. Total monthly income equals $3,450/mo, and annual cash flow comes to $5,042/yr on $165,814 invested. Return on cash invested is 23.1% in year one, and rental yield stands at 8.21% on a $503,995 basis. Equity gained on principal adds $3,252/yr, and 5% annual appreciation accumulates to $139,245 by year five. Five-year ROI measures 119.72% and total cumulative return in cash reaches $198,506. For financing, Ziffy Mortgage’s DSCR program evaluates $3,450/mo property income against a $2,467/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98310, Bremerton, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,210 (100%) |
| Owner Occupied HU | 5,019 (49.2%) |
| Renter Occupied HU | 4,417 (43.3%) |
| Vacant Housing Units | 774 ( 7.6%) |
| Median Home Value | $495,092 |
| Average Home Value | $556,002 |
Housing Distribution
Address Breakdown
Residential
9,503
Single Family
8,241
Multi-Family
1,262
Businesses
529
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Consultant - Kitsap Landing • D.R. Horton - Seattle
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A