SELF TOUR Model Home Plan, The Heights at Red Mountain RanchWest RichlandWA99353
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 West Richland at SELF TOUR Model Home Plan, The Heights at Red Mountain Ranch, West Richland, WA, 99353 priced at $604,900 pairs $3,696/mo rent with $26/mo cash flow after a $2,961/mo payment. Total monthly income equals $3,696/mo, and annual cash flow comes to $306/yr on $199,012 invested. Return on cash invested is 20.21% in year one, and rental yield stands at 7.33% on a $604,900 basis. Equity gained on principal adds $3,903/yr, and 5% annual appreciation accumulates to $167,123 by year five. Five-year ROI measures 104.29% and total cumulative return in cash reaches $207,542. For financing, Ziffy Mortgage’s DSCR program evaluates $3,696/mo property income against a $2,961/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$34 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99353, West Richland, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,052 (100%) |
| Owner Occupied HU | 5,987 (84.9%) |
| Renter Occupied HU | 871 (12.4%) |
| Vacant Housing Units | 194 ( 2.8%) |
| Median Home Value | $520,300 |
| Average Home Value | $539,443 |
Housing Distribution
Address Breakdown
Residential
6,891
Single Family
6,697
Multi-Family
194
Businesses
259
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Erevia • Aho Construction
Mls Name: Aho Construction
Mls Provider:
Mls ID: #N/A