12103 221st Avenue Ct E, Bonney Lake, WA, 98391 | $246/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1032 sft

8014 S Sheridan Avenue, Tacoma, WA, 98408

3 Bed
2 Bath
1012 sft

816 E 64th Street, Tacoma, WA, 98404

2 Bed
2 Bath
1204 sft

23723 12th Place S #2005, Des Moines, WA, 98198

2 Bed
2 Bath
1142 sft

28701 6th Place S #107, Des Moines, WA, 98198

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

3 Bed
2 Bath
1292 sft

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

3 Bed
2 Bath
1638 sft

832 E 50th Street, Tacoma, WA, 98404

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 12103 221st Avenue Ct E, Bonney Lake, WA, 98391 uses $164,093 cash to close to unlock $2,955/yr annual cash flow and $246/mo monthly cash flow. Total monthly income runs $3,222/mo, and a $2,423/mo payment keeps the spread at $246/mo. Purchase price stands at $495,000, and rental yield measures 7.81% with $3,222/mo rent. Return on cash invested shows 21.71% in year one, and 5% annual appreciation builds toward $136,759 over five years. Five-year ROI reaches 112.27% and total cumulative return in cash records $184,234. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,222/mo property income covering a $2,423/mo payment rather than investor’s personal income.

Single Family

Built in 1988

0.27 Acres lot

$N/A/sqft

No HOA