Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Yelm at The Camden Plan, Tahoma Terra, Yelm, WA, 98597 priced at $606,450 converts $3,600/mo rent into after a $2,968/mo obligation. Total monthly income equals $3,600/mo. Return on cash invested prints 19.64% in year one, and rental yield reads 7.12% against a $606,450 entry. Equity gained on principal adds $3,913/yr, while 5% annual appreciation compiles into $167,551 by year five. Five-year ROI reaches 101.17% and total cumulative return in cash sums $201,849. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $2,968/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$25 monthly HOA
Neighborhood data shown for ZIP Code: 98597, Yelm, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,336 (100%) |
| Owner Occupied HU | 7,592 (73.5%) |
| Renter Occupied HU | 2,255 (21.8%) |
| Vacant Housing Units | 489 ( 4.7%) |
| Median Home Value | $514,069 |
| Average Home Value | $570,806 |
Residential
9,376
Single Family
9,222
Multi-Family
154
Businesses
647
Date | Event | Price |
|---|---|---|
| 2025-03-01 | Price change | $606,450 |
| 2025-02-25 | Price change | $603,950 |
| 2025-01-25 | Price change | $601,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Soundbuilt Homes
Mls Name: Soundbuilt Homes
Mls Provider:
Mls ID: #N/A
