10405 Samish Island RoadBowWA98232
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 10405 Samish Island Road, Bow, WA, 98232 in Bow at $1,599,000, 5.27% gross yield, is a market-growth asset. Rental yield 5.27%. The $7,025/mo rent partially funds the $7,190/mo debt service; the core return is the 5%/yr price growth projected to add $441,774 over five years. Ziffy Mortgage's DSCR mortgage (0.98) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $438,622.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.3% | 6.2% |
| Monthly Cash Flow | $(2,587) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $7,025 |
| Total Monthly Debt Service | $8,976 |
| DSCR Ratio | 0.78x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1994
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98232, Bow, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,903 (100%) |
| Owner Occupied HU | 1,416 (74.4%) |
| Renter Occupied HU | 229 (12.0%) |
| Vacant Housing Units | 258 (13.6%) |
| Median Home Value | $832,952 |
| Average Home Value | $922,265 |
Housing Distribution
Address Breakdown
Residential
1,658
Single Family
1,657
Multi-Family
1
Businesses
129
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
Single Family
Built in 1994
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98232, Bow, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,903 (100%) |
| Owner Occupied HU | 1,416 (74.4%) |
| Renter Occupied HU | 229 (12.0%) |
| Vacant Housing Units | 258 (13.6%) |
| Median Home Value | $832,952 |
| Average Home Value | $922,265 |
Housing Distribution
Address Breakdown
Residential
1,658
Single Family
1,657
Multi-Family
1
Businesses
129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Walt Flynn • The Preview Group
Mls Name: NWMLS
Mls ID: #2447471