Plan 2605 Plan, Rolling Brook, Spanaway, WA, 98387 | $557/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2173 sft

1903 184th Street Ct E, Spanaway, WA, 98387

3 Bed
2 Bath
1130 sft

4519 N 16th Street, Tacoma, WA, 98406

3 Bed
3 Bath
1458 sft

23207 113th Street E, Buckley, WA, 98321

2 Bed
2 Bath
1746 sft

3107 N Mason Avenue, Tacoma, WA, 98407

Nearby investment properties with comparable prices

3 Bed
2 Bath
1556 sft

14801 25th Avenue Ct E, Tacoma, WA, 98445

3 Bed
2 Bath
1419 sft

3929 Hyde Loop NE, Olympia, WA, 98506

3 Bed
2 Bath
1419 sft

3925 Hyde Loop NE, Olympia, WA, 98506

Investment Property+ 1 more

3 Bed
2 Bath
2134 sft

1120 S Prospect Street, Tacoma, WA, 98405

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Spanaway at Plan 2605 Plan, Rolling Brook, Spanaway, WA, 98387 listed at $573,950 pairs $4,007/mo rent with a $2,809/mo payment to leave $557/mo cash flow. Total monthly income runs $4,007/mo, and annual cash flow reaches $6,685/yr on $188,830 cash to close. Return on cash invested measures 23.6% in year one, and rental yield registers 8.38% at a $573,950 basis. Equity gained on principal adds $3,704/yr, and annual property appreciation at 5% supports $158,572 by year five. Five-year ROI tracks 122.39% and total cumulative return in cash totals $231,101. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,007/mo property income relative to a $2,809/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

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