Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Tumwater at 1145 68th Avenue SE #27, Tumwater, WA, 98032 generates $4,416/mo in rent and, after a $2,936/mo payment, leaves $810/mo in cash flow. Total monthly income is $4,416/mo, and annual cash flow is $9,721/yr on $197,384 invested. Return on cash invested sits at 24.99% in year one, and rental yield is 8.83% on a $599,950 entry. Equity gained on principal adds $3,871/yr, while 5% annual appreciation builds toward $165,755 over five years. Five-year ROI reaches 129.81% and total cumulative return in cash sums $256,232. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,416/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
4,225 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98032, Kent, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,244 (100%) |
| Owner Occupied HU | 6,094 (37.5%) |
| Renter Occupied HU | 9,179 (56.5%) |
| Vacant Housing Units | 971 ( 6.0%) |
| Median Home Value | $578,250 |
| Average Home Value | $690,729 |
Residential
15,532
Single Family
7,163
Multi-Family
8,369
Businesses
2,598
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Von Karl Inman • eXp Realty
Mls Name: NWMLS
Mls ID: #2426674
