1102 Harrison Avenue NWOlympiaWA98502
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 Olympia at 1102 Harrison Avenue NW, Olympia, WA, 98502 generates $2,361/mo in rent and, after a $1,713/mo payment, leaves $257/mo in cash flow. Total monthly income is $2,361/mo, and annual cash flow is $3,086/yr on $116,025 invested. Return on cash invested sits at 22.57% in year one, and rental yield is 8.09% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 116.9% and total cumulative return in cash sums $135,638. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,361/mo property income rather than buyer’s personal income.
Single Family
Built in 1927
3,811 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98502, Olympia, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,410 (100%) |
| Owner Occupied HU | 8,622 (52.5%) |
| Renter Occupied HU | 6,848 (41.7%) |
| Vacant Housing Units | 940 ( 5.7%) |
| Median Home Value | $624,493 |
| Average Home Value | $686,725 |
Housing Distribution
Address Breakdown
Residential
15,624
Single Family
12,821
Multi-Family
2,803
Businesses
966
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kennly Asato • Riley Jackson Real Estate Inc.
Mls Name: NWMLS
Mls ID: #2402116