The Willow Plan, Tahoma TerraYelmWA98597
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 Willow Plan, Tahoma Terra, Yelm, WA, 98597 at $640,144 posts ROI 22.16% with $369/mo cash flow from $4,242/mo rent. Total monthly income equals $4,242/mo, and annual cash flow records $4,430/yr on $210,607 to close. Return on cash invested measures 22.16% and rental yield reads 7.95% at the current $640,144. Equity gained on principal adds $4,131/yr, and 5% annual appreciation supports $176,860 by year five. Five-year ROI prints 114.73% and total cumulative return in cash totals $241,623.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,242/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2026
N/A lot
$N/A/sqft
$25 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