Silverton Plan, Grand Prairie EstatesWinlockWA98596
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 Winlock at Silverton Plan, Grand Prairie Estates, Winlock, WA, 98596 priced at $516,900 converts $3,133/mo rent into $26/mo cash flow after a $2,530/mo obligation. Total monthly income equals $3,133/mo, and annual cash flow totals $309/yr on $170,060 invested. Return on cash invested prints 20.24% in year one, and rental yield reads 7.27% against a $516,900 entry. Equity gained on principal adds $3,335/yr, while 5% annual appreciation compiles into $142,810 by year five. Five-year ROI reaches 104.36% and total cumulative return in cash sums $177,478. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,133/mo property income covering a $2,530/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: 98596, Winlock, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,082 (100%) |
| Owner Occupied HU | 2,414 (78.3%) |
| Renter Occupied HU | 506 (16.4%) |
| Vacant Housing Units | 162 ( 5.3%) |
| Median Home Value | $517,834 |
| Average Home Value | $594,268 |
Housing Distribution
Address Breakdown
Residential
2,711
Single Family
2,688
Multi-Family
23
Businesses
102
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • New Tradition Homes
Mls Name: New Tradition Homes
Mls ID: #N/A