The Cottonwood - Build On Your Land Plan, Mid Columbia Valley - Build On Your Own Land - Design CenterKennewickWA99336
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
Total monthly income runs $2,420/mo, and annual cash flow reaches $10,604/yr on $84,698 cash to close. Return on cash invested measures 32.43% in year one, and rental yield registers 11.37% at a $255,499 basis. Equity gained on principal adds $1,649/yr, and annual property appreciation at 5% supports $70,590 by year five. Five-year ROI tracks 169.76% and total cumulative return in cash totals $143,780. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,420/mo property income relative to a $1,251/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99336, Kennewick, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,674 (100%) |
| Owner Occupied HU | 10,165 (49.2%) |
| Renter Occupied HU | 9,408 (45.5%) |
| Vacant Housing Units | 1,101 ( 5.3%) |
| Median Home Value | $372,120 |
| Average Home Value | $430,470 |
Housing Distribution
Address Breakdown
Residential
19,890
Single Family
15,485
Multi-Family
4,405
Businesses
2,512
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Adair Homes
Mls Name: Adair Homes
Mls Provider:
Mls ID: #N/A