12018 31st Avenue NESeattleWA98125
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 Seattle at 12018 31st Avenue NE, Seattle, WA, 98125 earns $77/mo cash flow from $3,136/mo rent with a $2,491/mo payment. Total monthly income totals $3,136/mo, and annual cash flow totals $919/yr on $167,461 capital. ROI tracks 20.61% on current figures, and rental yield reads 7.39% at a $509,000 purchase. Equity gained on principal adds $3,285/yr, and 5% annual appreciation supports $140,627 over five years. Five-year ROI reaches 106.33% and total cumulative return in cash sums $178,069. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,136/mo property income instead of your personal income.
Townhouse
Built in 2004
1,184 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98125, Seattle, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,204 (100%) |
| Owner Occupied HU | 8,684 (41.0%) |
| Renter Occupied HU | 11,064 (52.2%) |
| Vacant Housing Units | 1,456 ( 6.9%) |
| Median Home Value | $909,506 |
| Average Home Value | $1,044,969 |
Housing Distribution
Address Breakdown
Residential
20,477
Single Family
10,907
Multi-Family
9,570
Businesses
835
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Witt • Windermere RE/Capitol Hill,Inc
Mls Name: NWMLS
Mls ID: #2439167