Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

603 Westwind Dr Zillah, WA 98953

5 Beds 3 Baths 2,964 sqft Built 1995

$399,900

List Price

$2,092

$1.9K - $2.3K

Rent Est.

PROPERTY INFO

February 10, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1995
  • Price/Sqft : $134.92
  • 5 Days on Market
  • MLS # : 21-272
  • Updated Date : 02/10/2021 at 00:17
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,964 sqft
  • Baths : 3 full
Listing Agent

Dk Bain Real Estate, Inc.

Listing Agent's Description

GREAT SIZABLE 5-BEDROOM 3-BATH HOME WITH OPEN CONCEPT DESIGN ON MAIN LEVEL , FAMILY ROOM IN LOWER LEVEL, HUGE FENCED YARD, ATTACHED 2-CAR GARAGE, FENCED YARD AND LARGE DECK.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 98953

ZipNIR Market*CityMarket2010Year2000201980k90k100k110k120k130k140k150k160k170k180k190k200k210kPrice in $78k214k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 98953

No Data Available.

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Hilton Elementary School Primary Regular 386 21 4
Zillah Middle School Middle Regular 196 12 6
Zillah High School High Regular 441 21 4

Hilton Elementary School

  • Education Level: Primary
  • # of students: 386
  • # of teachers: 21
4
GreatSchools Rating

Zillah Middle School

  • Education Level: Middle
  • # of students: 196
  • # of teachers: 12
6
GreatSchools Rating

Zillah High School

  • Education Level: High
  • # of students: 441
  • # of teachers: 21
4
GreatSchools Rating
 

$359,910$439,890$399,900

PURCHASE PRICE

$1,883$2,301$2,092

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,092
EXPENSES Loan Payment -$1,389
Property Tax -$326
Property Insurance -$86
Property Management Fees -$123
CASH FLOW
$167

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$399,900

PROJECTED PRICE

$2,092

PROJECTED RENT

0.52%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 2.50%
Appreciation Year (1-5) 4.8%
Maintenance Year (1-5) 8.00%
Vacancy 6.00%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$111,724

INVESTMENT

$111,724

Down Payment
$99,975
Rehab Estimate
$5,750
Closing Costs
$5,999

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 40% down payment or higher enables the proceeds from the asset to cover all costs.

$1,389

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $99,975
Loan Amount $299,925
See What Happens When You Reinvest Cash Flow

6.5

YEARS SAVED

$31,263

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,092

    LIST RENT
  • $0.71

    LIST RENT PER SQFT
  • COMP ESTIMATED VALUE
  • COMP AVG. RENT PER SQFT
Comps Range
$2,092
1$2,092
$2,092
RENT COMPS ANALYSIS
  • 603 Westwind Dr Zillah, WA
    • 5 beds 3 baths ∙ 2,964 Sqft ∙ Built 1995 5 beds 3 baths ∙ 2,964 Sqft ∙ Built 1995
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,092
    • $0.71
    •  
PROPERTY LISTING DETAILS
Isabel Roos
1.509.391.2100
Dk Bain Real Estate, Inc.
BESbswy