The Blossom Plan, The Landing at Spanaway Lake, Spanaway, WA, 98387 | $154/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1488 sft

10508 192nd Street Ct E, Graham, WA, 98338

3 Bed
2 Bath
1586 sft

5802 Mathias Road E, Graham, WA, 98338

3 Bed
2 Bath
1210 sft

8913 158th Street E, Puyallup, WA, 98375

3 Bed
2 Bath
1358 sft

16210 87th Avenue E, Puyallup, WA, 98375

Nearby investment properties with comparable prices

3 Bed
3 Bath
2184 sft

19225 205th Street E, Orting, WA, 98360

3 Bed
2 Bath
1302 sft

11101 Bingham Avenue E, Tacoma, WA, 98446

4 Bed
3 Bath
2324 sft

14420 99th Avenue SE, Yelm, WA, 98597

2 Bed
1 Bath
1788 sft

620 N Starr Street, Tacoma, WA, 98403

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Spanaway at The Blossom Plan, The Landing at Spanaway Lake, Spanaway, WA, 98387 listed at $641,375 pairs $4,051/mo rent with a $3,139/mo payment to leave $154/mo cash flow. Total monthly income runs $4,051/mo, and annual cash flow reaches $1,846/yr on $211,012 cash to close. Return on cash invested measures 20.93% in year one, and rental yield registers 7.58% at a $641,375 basis. Equity gained on principal adds $4,139/yr, and annual property appreciation at 5% supports $177,200 by year five. Five-year ROI tracks 108.16% and total cumulative return in cash totals $228,234. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,051/mo property income relative to a $3,139/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

$42 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 98387, Spanaway, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,644 (100%)
Owner Occupied HU	13,271 (75.2%)
Renter Occupied HU	3,965 (22.5%)
Vacant Housing Units	408 ( 2.3%)
Median Home Value	$526,528
Average Home Value	$531,866