1 Bedroom Plan, Graystone CondominiumsSeattleWA98104
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 Seattle at 1 Bedroom Plan, Graystone Condominiums, Seattle, WA, 98104 priced at $564,900 pairs $2,896/mo rent with after a $2,765/mo payment. Total monthly income equals $2,896/mo. Return on cash invested is 16.83% in year one, and rental yield stands at 6.15% on a $564,900 basis. Equity gained on principal adds $3,645/yr, and 5% annual appreciation accumulates to $156,071 by year five. Five-year ROI measures 86.09% and total cumulative return in cash reaches $160,004. For financing, Ziffy Mortgage’s DSCR program evaluates $2,896/mo property income against a $2,765/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98104, Seattle, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,291 (100%) |
| Owner Occupied HU | 1,286 ( 9.7%) |
| Renter Occupied HU | 9,780 (73.6%) |
| Vacant Housing Units | 2,225 (16.7%) |
| Median Home Value | $1,103,755 |
| Average Home Value | $1,200,507 |
Housing Distribution
Address Breakdown
Residential
12,846
Single Family
683
Multi-Family
12,163
Businesses
2,217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Daniels Real Estate
Mls Name: Daniels Real Estate
Mls ID: #N/A