Legacy Plan, Harrison CourtNorth BendWA98045
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 North Bend at Legacy Plan, Harrison Court, North Bend, WA, 98045 priced at $1,444,995 converts $5,386/mo rent into after a $7,073/mo obligation. Total monthly income equals $5,386/mo. Return on cash invested prints 11.91% in year one, and rental yield reads 4.47% against a $1,444,995 entry. Equity gained on principal adds $9,324/yr, while 5% annual appreciation compiles into $399,225 by year five. Five-year ROI reaches 59.62% and total cumulative return in cash sums $279,118. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,386/mo property income covering a $7,073/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98045, North Bend, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,852 (100%) |
| Owner Occupied HU | 5,258 (76.7%) |
| Renter Occupied HU | 1,160 (16.9%) |
| Vacant Housing Units | 434 ( 6.3%) |
| Median Home Value | $940,922 |
| Average Home Value | $1,092,831 |
Housing Distribution
Address Breakdown
Residential
6,219
Single Family
5,536
Multi-Family
683
Businesses
549
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