1050 NE Larson Boulevard, Belfair, WA, 98528 | $225/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1050 NE Larson Boulevard, Belfair, WA, 98528 | $225/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1456 sft

131 E Vine Maple Lane, Union, WA, 98592

3 Bed
2 Bath
1320 sft

320 E Ballantrae Drive, Shelton, WA, 98584

Investment Property+ 2 more

2 Bed
2 Bath
1539 sft

711 E Island Lake Drive, Shelton, WA, 98584

3 Bed
3 Bath
1663 sft

301 W Lake Isabella Loop, Shelton, WA, 98584

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
1 Bath
1584 sft

30 N Hamma Hamma Drive W, Hoodsport, WA, 98548

3 Bed
2 Bath
1232 sft

151 NE Lennies Loop, Belfair, WA, 98528

3 Bed
2 Bath
1488 sft

61 E Panorama Drive, Shelton, WA, 98584

3 Bed
2 Bath
1430 sft

600 Laurel Street, Shelton, WA, 98584

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Belfair at 1050 NE Larson Boulevard, Belfair, WA, 98528 offers a 7.84% rental yield on a $429,888 purchase with $2,809/mo rent. Total monthly income registers $2,809/mo, and a $2,104/mo payment leaves $225/mo available for distribution. Annual cash flow reaches $2,700/yr on $142,508 to close, and return on cash invested stands at 21.8% in year one. Equity gained on principal adds $2,774/yr while 5% annual appreciation supports $118,770 over five years. Portfolio math shows five-year ROI at 112.75% and total cumulative return in cash at $160,671. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,809/mo property income against a $2,104/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1995

9,583 sqft lot

$N/A/sqft

No HOA

More details about the property

Don't miss your chance to own this gorgeous 3 bedroom, 2 bath home with den/office/bonus room in the sought-after community of Beards Cove. This home features a newer roof (approx 7 yrs), brand new state of the art hot water heater, new plumbing, new toilets and more. Enjoy the partial views of the Olympic Mountains and roasting marshmallows on the firepit! The Beards Cove community provides access to the waterfront on the N. Shore Road and is just minutes to Belfair State Park, downtown Belfair and is an easy commute to the PSNS. In addition, there is a community pool and park. This is truly a great location.

Neighborhood Data

Neighborhood data shown for ZIP Code: 98528, Belfair, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,756 (100%)
Owner Occupied HU	3,649 (63.4%)
Renter Occupied HU	889 (15.4%)
Vacant Housing Units	1,218 (21.2%)
Median Home Value	$506,882
Average Home Value	$546,835