1173 Fairwood Drive SWOcean ShoresWA98569
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 Ocean Shores at 1173 Fairwood Drive SW, Ocean Shores, WA, 98569 earns $211/mo cash flow from $2,645/mo rent with a $1,982/mo payment. Total monthly income totals $2,645/mo, and annual cash flow totals $2,529/yr on $134,257 capital. ROI tracks 21.79% on current figures, and rental yield reads 7.84% at a $404,999 purchase. Equity gained on principal adds $2,613/yr, and 5% annual appreciation supports $111,894 over five years. Five-year ROI reaches 112.71% and total cumulative return in cash sums $151,321. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,645/mo property income instead of your personal income.
Single Family
Built in 2009
7,348 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98569, Ocean Shores, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,041 (100%) |
| Owner Occupied HU | 3,028 (50.1%) |
| Renter Occupied HU | 751 (12.4%) |
| Vacant Housing Units | 2,262 (37.4%) |
| Median Home Value | $437,696 |
| Average Home Value | $590,386 |
Housing Distribution
Address Breakdown
Residential
3,837
Single Family
3,719
Multi-Family
118
Businesses
234
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Misti Bell • Realty ONE Group All Stars
Mls Name: NWMLS
Mls ID: #2409139