CashFlowRE
Sign in Sign up
4326 S Anderson Pl 🏷️ Likely Rental
D+ Composite 45.96
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$3,195

4326 S Anderson Pl · Kennewick, WA 99337
4 bd · 2.5 ba · 2,801 sqft · SingleFamily public records · 41 Days on market
Built 2015 7,405 sqft lot $1/sqft · 99% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

We do not accept 3rd party applications or viewing requests. 4 Bedrooms, 2.5 Bath 2801 sqft Home in South Kennewick Welcome home to this beautifully furnished 2,801 sqft home located in desirable South Kennewick. With 4 bedrooms, 2.5 bathrooms, and a versatile bonus room, this property offers both comfort and flexibility for modern living. The kitchen is designed with both style and function in mind, featuring stone countertops, stainless steel appliances, a walk-in pantry, and a convenient eat-at island. The main floor includes a bedroom and half bathroom, ideal for guests or a home office. Upstairs, you’ll find the remaining bedrooms along with a spacious bonus room. The primary suite is a true retreat, offering a large bedroom, walk-in closet, and a private en suite bathroom complete with double vanity and tiled walk-in shower. Additional features include a large mudroom off the garage entry and abundant natural light throughout the home. This home comes fully furnished with WiFi included, making it a seamless move-in-ready option. Interior: * 4 Bedrooms * 2.5 Bathrooms * 2801 SqFt * FURNISHED * Open Concept * Stainless Steel Appliances * Quartz Countertops * Built-in Microwave * Walk-in Pantry * Spacious Island * Pendant Lighting * Fireplace * Primary Suite * Glass enclosed Shower * Dual Vanities * Walk-in Closet * Laundry Room * Washer/Dryer Included * 1 Bedroom and Half Bathroom on Main Floor * Bonus Room Upstairs * WiFi Included Exterior: * Attached 3 Car Garage * Extended 3rd Bay * Covered Back Patio * Fully Fenced Back Yard * Garden Boxes Additional Information: * Lease Term is Negotiable * No Pets Deposit & Fees Include: $2,426 Refundable Deposit $479 Non-Refundable Admin Fee $290 Non-Refundable Carpet Care Fee (Assessed at Move out) Please Note: Availability, rates, and details are subject to change. This property is professionally managed by Kenmore Team Property Management. We are an equal housing opportunity provider. Rental Terms Rent: $3,195 Application Fee: $49 Security Deposit: $3,195 Available 5/10/26 Pet Policy Cats not allowed Dogs not allowed Amenities Fully Furnished Utilities Included Water/Sewer Garbage Electricity Gas Internet Appliances Refrigerator Range Microwave Dishwasher Washer and Dryer

Key facts

  • Eat-at island
  • Stone countertops
  • Large mudroom

Tags

STONE COUNTERTOPSWALK-IN PANTRYEAT-AT ISLANDLARGE MUDROOMABUNDANT NATURAL LIGHTCOVERED BACK PATIO

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $3,195 price doesn't fit this home's estimated sale value (~$553,062) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $3k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $3k).
  • Recommended offer: $3k (3.0% below list) — sets the bar for market timing.
  • Cap rate 818.6% vs local median 3.3% in Kennewick — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#131 in WA, #2,599 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A; Watch: schools D+, amenities D+, crime F.
  • Kennewick School District (urban): math 43% / reading 58% proficiency, ranked #141 of 291 in WA (top 48%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 246 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,532 units permitted in Benton County in 2024 (389 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($99k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $22 of loan paydown is wiped out by about $96 of value loss. Plan a longer hold.
  • Benton County population projected at +32% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $895 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($3k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $3,099 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
86.57%
Cap rate
818.64%
Cash-on-cash
2901.23%
DSCR
130.09
GRM
0.1

CMA / ARV

ARV (median comp)
$553,062
List price
$3,195
Delta
-99.42%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2303 W 51st Ave 0.27mi 4/2.5 2,698 (-4%) 12mo $735,000 $272 71
4105 S Irby St 0.54mi 4/2.5 2,830 (+1%) 10mo $640,000 $226 65
5297 S Quincy Pl 0.44mi 4/2.5 2,583 (-8%) 8mo $635,000 $246 60
5265 S Quincy Pl 0.50mi 4/2.5 3,084 (+10%) 1mo $949,000 $308 59
3903 S Anderson St 0.29mi 4/2.5 2,450 (-12%) 11mo $466,800 $191 56
3003 W 47th Ave 0.46mi 3/2.5 (-1) 3,052 (+9%) 5mo $625,000 $205 54
4103 S Green St 0.39mi 5/3.0 (+1) 2,457 (-12%) 2mo $585,000 $238 52
4002 S Fisher St 0.36mi 4/2.5 2,448 (-13%) 13mo $605,000 $247 51
5298 S Quincy Pl 0.43mi 4/2.5 3,120 (+11%) 13mo $755,000 $242 50
3313 S Buntin St 0.67mi 4/2.5 2,470 (-12%) 1mo $479,950 $194 49
3301 S Conway Ct 0.74mi 4/2.5 2,412 (-14%) 11mo $495,000 $205 33
1209 W Canyon Lakes Dr 0.64mi 3/2.5 (-1) 2,383 (-15%) 10mo $575,000 $241 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
154.45×
Total profit
$137,278
Equity at exit
$476
10-year hold
IRR
Equity multiple
333.09×
Total profit
$297,090
Equity at exit
$276

Cash invested: $895 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

ZIP-level market 99337

Active inventory
246
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$2,766 medium interval (Pro) →
Mortgage (P&I)
$17
Tax est. 1.5%
$4 /mo · $48/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$581
Net cashflow
$2,163

Break-even live

Break-even rent $28
Max offer price $3,195
Occupancy floor 17%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$799
Closing costs
$96
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4201 S Vancouver St Kennewick, WA 5.0 2.0 2149 $3,500 $1.63 43d 1 0.24mi

Listing history 11 events

  1. 2026-04-18
    historical $3,195
  2. 2026-04-16
    listed $3,195
  3. 2026-04-15
    listed $3,195 Active 2331-char remark
    Show marketing remark (2331 chars)

    We do not accept 3rd party applications or viewing requests. 4 Bedrooms, 2.5 Bath 2801 sqft Home in South Kennewick Welcome home to this beautifully furnished 2,801 sqft home located in desirable South Kennewick. With 4 bedrooms, 2.5 bathrooms, and a versatile bonus room, this property offers both comfort and flexibility for modern living. The kitchen is designed with both style and function in mind, featuring stone countertops, stainless steel appliances, a walk-in pantry, and a convenient eat-at island. The main floor includes a bedroom and half bathroom, ideal for guests or a home office. Upstairs, you’ll find the remaining bedrooms along with a spacious bonus room. The primary suite is a true retreat, offering a large bedroom, walk-in closet, and a private en suite bathroom complete with double vanity and tiled walk-in shower. Additional features include a large mudroom off the garage entry and abundant natural light throughout the home. This home comes fully furnished with WiFi included, making it a seamless move-in-ready option. Interior: * 4 Bedrooms * 2.5 Bathrooms * 2801 SqFt * FURNISHED * Open Concept * Stainless Steel Appliances * Quartz Countertops * Built-in Microwave * Walk-in Pantry * Spacious Island * Pendant Lighting * Fireplace * Primary Suite * Glass enclosed Shower * Dual Vanities * Walk-in Closet * Laundry Room * Washer/Dryer Included * 1 Bedroom and Half Bathroom on Main Floor * Bonus Room Upstairs * WiFi Included Exterior: * Attached 3 Car Garage * Extended 3rd Bay * Covered Back Patio * Fully Fenced Back Yard * Garden Boxes Additional Information: * Lease Term is Negotiable * No Pets Deposit & Fees Include: $2,426 Refundable Deposit $479 Non-Refundable Admin Fee $290 Non-Refundable Carpet Care Fee (Assessed at Move out) Please Note: Availability, rates, and details are subject to change. This property is professionally managed by Kenmore Team Property Management. We are an equal housing opportunity provider. Rental Terms Rent: $3,195 Application Fee: $49 Security Deposit: $3,195 Available 5/10/26 Pet Policy Cats not allowed Dogs not allowed Amenities Fully Furnished Utilities Included Water/Sewer Garbage Electricity Gas Internet Appliances Refrigerator Range Microwave Dishwasher Washer and Dryer

  4. 2024-09-17
    soldstatus $3,095 Closed 992-char remark
    Show marketing remark (992 chars)

    MLS# 278235 FURNISHED Kennewick 4 Bed/2.5 Bath HouseApplications and Viewing Requests accepted from OUR WEBSITE ONLYSouth Kennewick: 2,801sqft house, 4 bedrooms & 2.5 baths w/ a bonus roomInterior: * Home comes FURNISHED, wifi also provided * Open kitchen/living/dining room layout * Kitchen has eat-at bar, stainless steel appliances, stone countertops & a walk-in pantry, is FURNISHED * One bedroom and half bath on the main floor, all other bedrooms & bonus room upstairs * Big mudroom at entry in from garage * Large primary bedroom with walk-in closet & en suite bathroom - double vanity, tiled standing shower * Lots of natural lightExterior: * 3-car garage, 3rd bay is extended * Covered back patio * Fully fenced back yard with garden boxesAdditional Lease Information: * Lease term is negotiable, open to short or long * No petsDeposit & Fees Include:$2,426 Refundable Deposit$479 Inspection Fee$290 Carpet Care FeeAmenities: Fully Furnished

  5. 2024-08-27
    price $3,095 992-char remark
    Show marketing remark (992 chars)

    MLS# 278235 FURNISHED Kennewick 4 Bed/2.5 Bath HouseApplications and Viewing Requests accepted from OUR WEBSITE ONLYSouth Kennewick: 2,801sqft house, 4 bedrooms & 2.5 baths w/ a bonus roomInterior: * Home comes FURNISHED, wifi also provided * Open kitchen/living/dining room layout * Kitchen has eat-at bar, stainless steel appliances, stone countertops & a walk-in pantry, is FURNISHED * One bedroom and half bath on the main floor, all other bedrooms & bonus room upstairs * Big mudroom at entry in from garage * Large primary bedroom with walk-in closet & en suite bathroom - double vanity, tiled standing shower * Lots of natural lightExterior: * 3-car garage, 3rd bay is extended * Covered back patio * Fully fenced back yard with garden boxesAdditional Lease Information: * Lease term is negotiable, open to short or long * No petsDeposit & Fees Include:$2,426 Refundable Deposit$479 Inspection Fee$290 Carpet Care FeeAmenities: Fully Furnished

  6. 2024-08-15
    listed $3,195 Active 992-char remark
    Show marketing remark (992 chars)

    MLS# 278235 FURNISHED Kennewick 4 Bed/2.5 Bath HouseApplications and Viewing Requests accepted from OUR WEBSITE ONLYSouth Kennewick: 2,801sqft house, 4 bedrooms & 2.5 baths w/ a bonus roomInterior: * Home comes FURNISHED, wifi also provided * Open kitchen/living/dining room layout * Kitchen has eat-at bar, stainless steel appliances, stone countertops & a walk-in pantry, is FURNISHED * One bedroom and half bath on the main floor, all other bedrooms & bonus room upstairs * Big mudroom at entry in from garage * Large primary bedroom with walk-in closet & en suite bathroom - double vanity, tiled standing shower * Lots of natural lightExterior: * 3-car garage, 3rd bay is extended * Covered back patio * Fully fenced back yard with garden boxesAdditional Lease Information: * Lease term is negotiable, open to short or long * No petsDeposit & Fees Include:$2,426 Refundable Deposit$479 Inspection Fee$290 Carpet Care FeeAmenities: Fully Furnished

  7. 2020-07-20
    soldstatus $437,900
  8. 2020-05-12
    listed $439,900
  9. 2016-04-26
    soldstatus $339,900
  10. 2016-02-04
    listed $334,900
  11. 2015-10-29
    soldstatus $3,350,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 14 unhealthy d/yr today · 15 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$33,189
− Mortgage interest
−$179
− Property taxes
−$48
− Insurance
−$16
− Repairs & maintenance
−$2,655
− Management
−$2,655
− Depreciation
−$93
Taxable income
$27,543
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,610
After-tax cash flow
$19,344/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Kennewick School District
NCES district ID
5303930
Math proficiency
43% ▼ -1.00%
Reading proficiency
58% ▬ 0.00%
Median HH income
$54,191
Composite
45.56/100
National rank
#5667
State rank
#141 of 291 in WA

Livability — Kennewick

Score
78/100
State rank
#131
US rank
#2599

Category grades

Amenities D+ Commute A+ Cost of living B- Crime F Employment B- Housing A+ Health & safety A User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kennewick, WA
County
Benton County · 186,895 people
City population
104,655
Metro
Kennewick-Richland, WA
Population (ZIP)
33,287
Household income
$98,848
Rent vs Own
14.5% rent · 85.5% own
Severe rent burden
430.0

Population outlook (Benton County) Hauer SSP2

Today (2025)
219,421 people
By 2030
233,813 · +6.6%
By 2040
262,134 · +19.5%
By 2050
290,100 · +32.2%
By 2075
363,525 · +65.7%
By 2100
418,667 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 26% Two or more races 13% Asian 1% Black 1%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Lithuanian 4% Portuguese 3% Iranian 2%
Foreign-born
12% · Canada, Vietnam
Languages at home
76% English-only · Spanish 20% Russian/Polish/Slavic 2%

Political lean MEDSL · Benton

2024 margin
Strong R (+21.9) · D 37.7% · R 59.6% · Other 2.7%
2008→2024 swing
+4.2pp toward D · 2008: -26.1pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+21.0 2016: R+26.6 2012: R+27.0 2008: R+26.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -260.38%
Current HPI
245.5375
Rent YoY
Metro
Kennewick-Richland, WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

-99.9% since first listed
11 events — show timeline
  • 2026-04-18 Rental Removed $3,195 APPFOLIO
  • 2026-04-16 Listed for Rent $3,195 APPFOLIO
  • 2026-04-15 Listed $3,195 PACMLS
  • 2024-09-17 Sold (MLS) $3,095 PACMLS
  • 2024-08-27 Price Changed $3,095 PACMLS
  • 2024-08-15 Listed $3,195 PACMLS
  • 2020-07-20 Sold (MLS) $437,900 PACMLS
  • 2020-05-12 Listed $439,900 PACMLS
  • 2016-04-26 Sold (MLS) $339,900 PACMLS
  • 2016-02-04 Listed $334,900 PACMLS
  • 2015-10-29 Sold (Public Records) $3,350,000 Public Records

Property tax history

+22.0%/yr

Latest (2026): $4,162 · -9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…