Willow Plan, Cherry Grove LaneBenton CityWA99320
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 Benton City at Willow Plan, Cherry Grove Lane, Benton City, WA, 99320 priced at $365,900 pairs $2,704/mo rent with $504/mo cash flow after a $1,791/mo payment. Total monthly income equals $2,704/mo, and annual cash flow comes to $6,053/yr on $121,296 invested. Return on cash invested is 24.9% in year one, and rental yield stands at 8.87% on a $365,900 basis. Equity gained on principal adds $2,361/yr, and 5% annual appreciation accumulates to $101,091 by year five. Five-year ROI measures 129.39% and total cumulative return in cash reaches $156,950. For financing, Ziffy Mortgage’s DSCR program evaluates $2,704/mo property income against a $1,791/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99320, Benton City, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,157 (100%) |
| Owner Occupied HU | 3,258 (78.4%) |
| Renter Occupied HU | 699 (16.8%) |
| Vacant Housing Units | 200 ( 4.8%) |
| Median Home Value | $482,164 |
| Average Home Value | $535,605 |
Housing Distribution
Address Breakdown
Residential
3,657
Single Family
3,657
Multi-Family
0
Businesses
154
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • New Tradition Homes
Mls Name: New Tradition Homes
Mls ID: #N/A