11813 204th Avenue E, Bonney Lake, WA, 98391 | $185/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
884 sft

1025 E 54th Street, Tacoma, WA, 98404

2 Bed
2 Bath
1192 sft

3106 253rd Street Ct E, Spanaway, WA, 98387

3 Bed
2 Bath
1329 sft

11815 4th Avenue Ct E, Tacoma, WA, 98445

2 Bed
1 Bath
752 sft

5333 N 47th Street, Tacoma, WA, 98407

Nearby investment properties with comparable prices

4 Bed
1 Bath
1600 sft

4902 S Prospect Street, Tacoma, WA, 98409

2 Bed
2 Bath
1093 sft

1717 E 42nd Street, Tacoma, WA, 98404

2 Bed
1 Bath
930 sft

5321 N Pearl Street UNIT 204, Tacoma, WA, 98407

3 Bed
2 Bath
1292 sft

23810 70th Avenue Ct E, Graham, WA, 98338

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 Bonney Lake at 11813 204th Avenue E, Bonney Lake, WA, 98391 earns $185/mo cash flow from $3,161/mo rent with a $2,423/mo payment. Total monthly income totals $3,161/mo, and annual cash flow totals $2,223/yr on $164,093 capital. ROI tracks 21.26% on current figures, and rental yield reads 7.66% at a $495,000 purchase. Equity gained on principal adds $3,194/yr, and 5% annual appreciation supports $136,759 over five years. Five-year ROI reaches 109.89% and total cumulative return in cash sums $180,322. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,161/mo property income instead of your personal income.

Single Family

Built in 1980

8,738 sqft lot

$N/A/sqft

No HOA