HAWTHORNE Plan, Spring Air EstatesMeadWA99021
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 Mead at HAWTHORNE Plan, Spring Air Estates, Mead, WA, 99021 priced at $453,995 pairs $3,307/mo rent with $578/mo cash flow after a $2,222/mo payment. Total monthly income equals $3,307/mo, and annual cash flow comes to $6,936/yr on $150,499 invested. Return on cash invested is 24.52% in year one, and rental yield stands at 8.74% on a $453,995 basis. Equity gained on principal adds $2,930/yr, and 5% annual appreciation accumulates to $125,430 by year five. Five-year ROI measures 127.36% and total cumulative return in cash reaches $191,676. For financing, Ziffy Mortgage’s DSCR program evaluates $3,307/mo property income against a $2,222/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: 99021, Mead, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,826 (100%) |
| Owner Occupied HU | 3,359 (87.8%) |
| Renter Occupied HU | 340 ( 8.9%) |
| Vacant Housing Units | 127 ( 3.3%) |
| Median Home Value | $488,581 |
| Average Home Value | $563,364 |
Housing Distribution
Address Breakdown
Residential
3,526
Single Family
3,526
Multi-Family
0
Businesses
249
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A