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% |
Investment property for sale in Pt Orchard at 120 Tracy Avenue N, Pt Orchard, WA, 98366 offers a 9.03% rental yield on a $199,999 purchase with $1,505/mo rent. Total monthly income registers $1,505/mo, and a $979/mo payment leaves $303/mo available for distribution. Annual cash flow reaches $3,632/yr on $66,300 to close, and return on cash invested stands at 25.39% in year one. Equity gained on principal adds $1,291/yr while 5% annual appreciation supports $55,256 over five years. Portfolio math shows five-year ROI at 132.01% and total cumulative return in cash at $87,524. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,505/mo property income against a $979/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1941
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98366, Port Orchard, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,414 (100%) |
| Owner Occupied HU | 9,785 (63.5%) |
| Renter Occupied HU | 4,678 (30.3%) |
| Vacant Housing Units | 951 ( 6.2%) |
| Median Home Value | $520,774 |
| Average Home Value | $602,064 |
Residential
14,498
Single Family
12,972
Multi-Family
1,526
Businesses
1,048
Date | Event | Price |
|---|---|---|
| 2025-03-19 | Listed for sale | $199,999 |
| 2025-01-17 | Sold | $127,777 |
| 2011-11-25 | Price change | $825 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-20 | $844.48 | -46.17% | $100,310 | -46.21% |
| 2022-03-20 | $1568.66 | 1.73% | $186,490 | 20.85% |
| 2021-03-20 | $1541.98 | 17.76% | $154,320 | 24.23% |
Listed by: Bernadette Schuster • eXp Realty
Mls Name: NWMLS
Mls Provider:
Mls ID: #2346905
Disclaimer: Listing information is provided by the Northwest Multiple Listing Service (NWMLS). Property information is based on available data that may include MLS information, county records, and other sources. Listings marked with this symbol: provided by Northwest Multiple Listing Service, 2025. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 NWMLS. All rights are reserved. Disclaimer: The information contained in this listing has not been verified by Zillow, Inc. and should be verified by the buyer. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#39)
