Plan 1860 Modeled Plan, Rolling BrookSpanawayWA98387
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 Spanaway at Plan 1860 Modeled Plan, Rolling Brook, Spanaway, WA, 98387 priced at $532,950 converts $3,518/mo rent into $314/mo cash flow after a $2,609/mo obligation. Total monthly income equals $3,518/mo, and annual cash flow totals $3,767/yr on $175,341 invested. Return on cash invested prints 22.21% in year one, and rental yield reads 7.92% against a $532,950 entry. Equity gained on principal adds $3,439/yr, while 5% annual appreciation compiles into $147,244 by year five. Five-year ROI reaches 114.9% and total cumulative return in cash sums $201,465. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,518/mo property income covering a $2,609/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: 98387, Spanaway, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,644 (100%) |
| Owner Occupied HU | 13,271 (75.2%) |
| Renter Occupied HU | 3,965 (22.5%) |
| Vacant Housing Units | 408 ( 2.3%) |
| Median Home Value | $526,528 |
| Average Home Value | $531,866 |
Housing Distribution
Address Breakdown
Residential
17,143
Single Family
16,837
Multi-Family
306
Businesses
643
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A