1203 24th Avenue Ct #FMiltonWA98354
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 1203 24th Avenue Ct #F, Milton, WA, 98354 in Milton deserves attention. This $385,000 property earns $3,330/mo in rent, a 10.38% gross yield, and nets $603/mo after the $1,731/mo payment. DSCR 1.92 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $106,368 compounds alongside $3,546/yr in yearly equity build, for a total cumulative return of $211,108.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.2% |
| Monthly Cash Flow | $603 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,330 |
| Total Monthly Debt Service | $2,161 |
| DSCR Ratio | 1.54x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1992
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98354, Milton, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,381 (100%) |
| Owner Occupied HU | 1,974 (58.4%) |
| Renter Occupied HU | 1,335 (39.5%) |
| Vacant Housing Units | 72 ( 2.1%) |
| Median Home Value | $609,751 |
| Average Home Value | $623,539 |
Housing Distribution
Address Breakdown
Residential
3,274
Single Family
2,665
Multi-Family
609
Businesses
465
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
Townhouse
Built in 1992
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98354, Milton, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,381 (100%) |
| Owner Occupied HU | 1,974 (58.4%) |
| Renter Occupied HU | 1,335 (39.5%) |
| Vacant Housing Units | 72 ( 2.1%) |
| Median Home Value | $609,751 |
| Average Home Value | $623,539 |
Housing Distribution
Address Breakdown
Residential
3,274
Single Family
2,665
Multi-Family
609
Businesses
465
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: NWMLS as distributed by MLS GRID
Mls ID: #2494830