Opal Plan, Hiddenview HomesPullmanWA99163
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 Pullman at Opal Plan, Hiddenview Homes, Pullman, WA, 99163 priced at $668,880 pairs $3,061/mo rent with after a $3,274/mo payment. Total monthly income equals $3,061/mo. Return on cash invested is 14.01% in year one, and rental yield stands at 5.49% on a $668,880 basis. Equity gained on principal adds $4,316/yr, and 5% annual appreciation accumulates to $184,799 by year five. Five-year ROI measures 71.27% and total cumulative return in cash reaches $156,841. For financing, Ziffy Mortgage’s DSCR program evaluates $3,061/mo property income against a $3,274/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$149 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99163, Pullman, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,993 (100%) |
| Owner Occupied HU | 4,536 (30.3%) |
| Renter Occupied HU | 8,806 (58.7%) |
| Vacant Housing Units | 1,651 (11.0%) |
| Median Home Value | $463,249 |
| Average Home Value | $503,804 |
Housing Distribution
Address Breakdown
Residential
14,110
Single Family
9,458
Multi-Family
4,652
Businesses
855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Wintz Company
Mls Name: Wintz Company
Mls Provider:
Mls ID: #N/A