The 1872 Plan, Southridge EstatesKennewickWA99338
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 Kennewick at The 1872 Plan, Southridge Estates, Kennewick, WA, 99338 priced at $458,850 pairs $3,151/mo rent with $363/mo cash flow after a $2,246/mo payment. Total monthly income equals $3,151/mo, and annual cash flow comes to $4,351/yr on $152,109 invested. Return on cash invested is 22.77% in year one, and rental yield stands at 8.24% on a $458,850 basis. Equity gained on principal adds $2,961/yr, and 5% annual appreciation accumulates to $126,772 by year five. Five-year ROI measures 118.04% and total cumulative return in cash reaches $179,544. For financing, Ziffy Mortgage’s DSCR program evaluates $3,151/mo property income against a $2,246/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$30 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99338, Kennewick, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,724 (100%) |
| Owner Occupied HU | 6,350 (82.2%) |
| Renter Occupied HU | 1,111 (14.4%) |
| Vacant Housing Units | 263 ( 3.4%) |
| Median Home Value | $584,005 |
| Average Home Value | $616,046 |
Housing Distribution
Address Breakdown
Residential
7,826
Single Family
7,260
Multi-Family
566
Businesses
203
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