The Middleton Plan, Goose Ridge 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 Middleton Plan, Goose Ridge Estates, Richland, WA, 99352 priced at $434,990 converts $2,797/mo rent into $182/mo cash flow after a $2,129/mo obligation. Total monthly income equals $2,797/mo, and annual cash flow totals $2,187/yr on $144,199 invested. Return on cash invested prints 21.43% in year one, and rental yield reads 7.72% against a $434,990 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation compiles into $120,180 by year five. Five-year ROI reaches 110.76% and total cumulative return in cash sums $159,717. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,797/mo property income covering a $2,129/mo payment, not borrower’s personal income.
Single Family
Built in 2026
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 • Hayden Homes, Inc.
Mls Name: Hayden Homes
Mls Provider:
Mls ID: #N/A