1020 SW Daisy LaneTumwaterWA98512
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 Tumwater at 1020 SW Daisy Lane, Tumwater, WA, 98512 generates $2,779/mo in rent and, after a $2,249/mo payment, leaves $17/mo in cash flow. Total monthly income is $2,779/mo, and annual cash flow is $203/yr on $152,324 invested. Return on cash invested sits at 20.04% in year one, and rental yield is 7.26% on a $459,500 entry. Equity gained on principal adds $2,965/yr, while 5% annual appreciation builds toward $126,951 over five years. Five-year ROI reaches 103.31% and total cumulative return in cash sums $157,368. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,779/mo property income rather than buyer’s personal income.
Single Family
Built in 1957
9,857 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98512, Olympia, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,604 (100%) |
| Owner Occupied HU | 9,222 (67.8%) |
| Renter Occupied HU | 3,991 (29.3%) |
| Vacant Housing Units | 391 ( 2.9%) |
| Median Home Value | $566,641 |
| Average Home Value | $597,686 |
Housing Distribution
Address Breakdown
Residential
12,888
Single Family
11,031
Multi-Family
1,857
Businesses
506
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dennis Gubser • RE/MAX Realty South
Mls Name: NWMLS
Mls ID: #2416812