10515 Woodinville Dr #76BothellWA98011
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 Bothell at 10515 Woodinville Dr #76, Bothell, WA, 98011 offers a 9.29% rental yield on a $120,000 purchase with $929/mo rent. Total monthly income registers $929/mo, and a $587/mo payment leaves $208/mo available for distribution. Annual cash flow reaches $2,496/yr on $39,780 to close, and return on cash invested stands at 26.18% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,154 over five years. Portfolio math shows five-year ROI at 136.25% and total cumulative return in cash at $54,199. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $929/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98011, Bothell, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,413 (100%) |
| Owner Occupied HU | 6,879 (51.3%) |
| Renter Occupied HU | 5,325 (39.7%) |
| Vacant Housing Units | 1,209 ( 9.0%) |
| Median Home Value | $930,315 |
| Average Home Value | $1,018,912 |
Housing Distribution
Address Breakdown
Residential
12,370
Single Family
7,541
Multi-Family
4,829
Businesses
601
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joshua Pelayo Gomez • Real Broker LLC
Mls Name: NWMLS
Mls ID: #2463081