1002 S 312th Street #133Federal WayWA98003
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
Investment property for sale in Federal Way at 1002 S 312th Street #133, Federal Way, WA, 98003 uses $120,998 cash to close to unlock $3,833/yr annual cash flow and $319/mo monthly cash flow. Total monthly income runs $2,513/mo, and a $1,786/mo payment keeps the spread at $319/mo. Purchase price stands at $365,000, and rental yield measures 8.26% with $2,513/mo rent. Return on cash invested shows 23.08% in year one, and 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 119.61% and total cumulative return in cash records $144,727. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,513/mo property income covering a $1,786/mo payment rather than investor’s personal income.
Condo
Built in 1980
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98003, Federal Way, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,028 (100%) |
| Owner Occupied HU | 9,192 (45.9%) |
| Renter Occupied HU | 10,187 (50.9%) |
| Vacant Housing Units | 649 ( 3.2%) |
| Median Home Value | $539,109 |
| Average Home Value | $663,372 |
Housing Distribution
Address Breakdown
Residential
19,426
Single Family
12,485
Multi-Family
6,941
Businesses
1,833
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Maglalang-Weakley • Redfin
Mls Name: NWMLS
Mls ID: #2428017