The Waterbrook Plan, Bella VistaProsserWA99350
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 Prosser at The Waterbrook Plan, Bella Vista, Prosser, WA, 99350 uses $160,774 cash to close to unlock $10,133/yr annual cash flow and $844/mo monthly cash flow. Total monthly income runs $3,760/mo, and a $2,374/mo payment keeps the spread at $844/mo. Purchase price stands at $484,990, and rental yield measures 9.3% with $3,760/mo rent. Return on cash invested shows 26.21% in year one, and 5% annual appreciation builds toward $133,994 over five years. Five-year ROI reaches 136.42% and total cumulative return in cash records $219,335. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,760/mo property income covering a $2,374/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99350, Prosser, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,049 (100%) |
| Owner Occupied HU | 3,366 (66.7%) |
| Renter Occupied HU | 1,334 (26.4%) |
| Vacant Housing Units | 349 ( 6.9%) |
| Median Home Value | $416,998 |
| Average Home Value | $494,311 |
Housing Distribution
Address Breakdown
Residential
4,789
Single Family
4,472
Multi-Family
317
Businesses
420
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