1014 W Smith Road #25BellinghamWA98226
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 Bellingham at 1014 W Smith Road #25, Bellingham, WA, 98226 earns $1,823/mo cash flow from $2,560/mo rent with a $600/mo payment. Total monthly income totals $2,560/mo, and annual cash flow totals $21,879/yr on $40,609 capital. ROI tracks 73.79% on current figures, and rental yield reads 25.08% at a $122,500 purchase. Equity gained on principal adds $790/yr, and 5% annual appreciation supports $33,844 over five years. Five-year ROI reaches 391.63% and total cumulative return in cash sums $159,036. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,560/mo property income instead of your personal income.
Manufactured
Built in 1990
701.32 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98226, Bellingham, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,356 (100%) |
| Owner Occupied HU | 12,377 (58.0%) |
| Renter Occupied HU | 8,073 (37.8%) |
| Vacant Housing Units | 906 ( 4.2%) |
| Median Home Value | $663,456 |
| Average Home Value | $724,372 |
Housing Distribution
Address Breakdown
Residential
20,752
Single Family
17,827
Multi-Family
2,925
Businesses
1,416
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rod L. Blankers • Muljat Group
Mls Name: NWMLS
Mls Provider:
Mls ID: #2413954
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-28 21:24:27 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)