The 1206 Plan, Barker RanchPascoWA99301
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
Investment property for sale in Pasco at The 1206 Plan, Barker Ranch, Pasco, WA, 99301 listed at $379,850 pairs $2,540/mo rent with a $1,859/mo payment to leave $257/mo cash flow. Total monthly income runs $2,540/mo, and annual cash flow reaches $3,082/yr on $125,920 cash to close. Return on cash invested measures 22.36% in year one, and rental yield registers 8.02% at a $379,850 basis. Equity gained on principal adds $2,451/yr, and annual property appreciation at 5% supports $104,946 by year five. Five-year ROI tracks 115.73% and total cumulative return in cash totals $145,730. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,540/mo property income relative to a $1,859/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: 99301, Pasco, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,378 (100%) |
| Owner Occupied HU | 20,191 (68.7%) |
| Renter Occupied HU | 8,247 (28.1%) |
| Vacant Housing Units | 940 ( 3.2%) |
| Median Home Value | $383,669 |
| Average Home Value | $429,423 |
Housing Distribution
Address Breakdown
Residential
27,783
Single Family
26,953
Multi-Family
830
Businesses
1,621
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Pro Made Construction LLC
Mls Name: Pro Made Construction LLC
Mls ID: #N/A