Whidbey Plan, Build on Your Land - Legacy Collection (SW Washington), Vancouver, WA, 98662 | $204/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Whidbey Plan, Build on Your Land - Legacy Collection (SW Washington), Vancouver, WA, 98662 | $204/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2063 sft

11512 NW Permian Dr, Portland, OR, 97229

4 Bed
3 Bath
2329 sft

3166 NE Glencoe Oaks Pl, Hillsboro, OR, 97124

4 Bed
2 Bath
2532 sft

7065 N Woolsey Ave, Portland, OR, 97203

3 Bed
3 Bath
2305 sft

8583 SW Bellflower St, Tigard, OR, 97224

Nearby investment properties with comparable prices

Willamette Plan, Build on Your Land - Legacy Collection (SW Washington)

3 Bed
2 Bath
2649 sft

Willamette Plan, Build on Your Land - Legacy Collection (SW Washington), Vancouver, WA, 98662

4 Bed
3 Bath
2215 sft

13555 SW Fircrest Ct, Beaverton, OR, 97008

Dundee Plan, The Residences at The Vineyard

3 Bed
3 Bath
1787 sft

Dundee Plan, The Residences at The Vineyard, Beaverton, OR, 97007

3 Bed
3 Bath
1787 sft

18052 SW Alvord Ln, Beaverton, OR, 97007

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

Explore more listings using simple english

Investment Highlights

Total monthly income registers $3,780/mo, and a $2,912/mo payment leaves $204/mo available for distribution. Annual cash flow reaches $2,444/yr on $195,722 to close, and return on cash invested stands at 21.31% in year one. Equity gained on principal adds $3,839/yr while 5% annual appreciation supports $164,360 over five years. Portfolio math shows five-year ROI at 110.08% and total cumulative return in cash at $215,455. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,780/mo property income against a $2,912/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Live at ease in The Whidbey, a flexible plan with 3 bedrooms, 2.5 baths, den, recreation room, great room, optional patio cover and 3-car tandem garage. Configure this plan to suit your needs with options for up to 4 bedrooms, including an option for a full guest suite on the main floor. This home offers an open concept main level with a spacious great open to the kitchen with an oversized island and dining area. The second level has two bedrooms, recreational room, master suite and bathroom. The master suite features a large walk-in closet, bathroom with double vanity, shower and raised tile-in tub. An option to add a larger tile walk-in shower or indulgence suite is available.

Neighborhood Data

Neighborhood data shown for ZIP Code: 98662, Vancouver, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,458 (100%)
Owner Occupied HU	9,583 (62.0%)
Renter Occupied HU	5,345 (34.6%)
Vacant Housing Units	530 ( 3.4%)
Median Home Value	$526,969
Average Home Value	$585,145