The 1641 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
Rental property for sale in Pasco at The 1641 Plan, Barker Ranch, Pasco, WA, 99301 priced at $443,850 converts $2,922/mo rent into $254/mo cash flow after a $2,172/mo obligation. Total monthly income equals $2,922/mo, and annual cash flow totals $3,052/yr on $147,136 invested. Return on cash invested prints 21.98% in year one, and rental yield reads 7.9% against a $443,850 entry. Equity gained on principal adds $2,864/yr, while 5% annual appreciation compiles into $122,628 by year five. Five-year ROI reaches 113.74% and total cumulative return in cash sums $167,359. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,922/mo property income covering a $2,172/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: 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