The 1972 Plan, Marcello EstatesRichlandWA99352
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 Richland at The 1972 Plan, Marcello Estates, Richland, WA, 99352 priced at $544,850 pairs $3,574/mo rent with $299/mo cash flow after a $2,667/mo payment. Total monthly income equals $3,574/mo, and annual cash flow comes to $3,583/yr on $179,256 invested. Return on cash invested is 22.06% in year one, and rental yield stands at 7.87% on a $544,850 basis. Equity gained on principal adds $3,516/yr, and 5% annual appreciation accumulates to $150,532 by year five. Five-year ROI measures 114.11% and total cumulative return in cash reaches $204,553. For financing, Ziffy Mortgage’s DSCR program evaluates $3,574/mo property income against a $2,667/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99352, Richland, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,894 (100%) |
| Owner Occupied HU | 11,107 (65.7%) |
| Renter Occupied HU | 5,094 (30.2%) |
| Vacant Housing Units | 693 ( 4.1%) |
| Median Home Value | $503,035 |
| Average Home Value | $545,350 |
Housing Distribution
Address Breakdown
Residential
16,134
Single Family
13,792
Multi-Family
2,342
Businesses
1,417
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