The Sparrow Plan, Crystal SpringsYelmWA98597
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
Investment property for sale in Yelm at The Sparrow Plan, Crystal Springs, Yelm, WA, 98597 offers a 7.49% rental yield on a $571,375 purchase with $3,566/mo rent. Total monthly income registers $3,566/mo, and a $2,797/mo payment leaves $28/mo available for distribution. Annual cash flow reaches $336/yr on $187,982 to close, and return on cash invested stands at 20.24% in year one. Equity gained on principal adds $3,687/yr while 5% annual appreciation supports $157,860 over five years. Portfolio math shows five-year ROI at 104.58% and total cumulative return in cash at $196,585. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,566/mo property income against a $2,797/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$103 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98597, Yelm, WA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,376
Single Family
9,222
Multi-Family
154
Businesses
647
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Soundbuilt Homes
Mls Name: Soundbuilt Homes
Mls Provider:
Mls ID: #N/A