12524 Westbrook Drive SW, Pt Orchard, WA, 98367 | $366/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

12524 Westbrook Drive SW, Pt Orchard, WA, 98367 | $366/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1400 sft

60 E Northridge Court, Allyn, WA, 98524

2 Bed
2 Bath
1552 sft

71 E Shetland Road, Shelton, WA, 98584

4 Bed
2 Bath
1488 sft

2004 S 7th Street, Shelton, WA, 98584

3 Bed
2 Bath
1512 sft

477 SE Old Arcadia Road, Shelton, WA, 98584

Nearby investment properties with comparable prices

Motivated Seller+ 1 more

3 Bed
2 Bath
1602 sft

2021 Hay Street, Shelton, WA, 98584

2 Bed
1 Bath
800 sft

310 E Rauschert Road, Grapeview, WA, 98546

2 Bed
2 Bath
1040 sft

331 E Saint Andrews Dr, Shelton, WA, 98584

Airbnb Potential+ 1 more

1 Bed
1 Bath
864 sft

1822 190th Avenue SW, Lakebay, WA, 98349

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

Rental property for sale in Pt Orchard at 12524 Westbrook Drive SW, Pt Orchard, WA, 98367 generates $2,470/mo in rent and, after a $1,713/mo payment, leaves $366/mo in cash flow. Total monthly income is $2,470/mo, and annual cash flow is $4,394/yr on $116,025 invested. Return on cash invested sits at 23.7% in year one, and rental yield is 8.47% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 122.94% and total cumulative return in cash sums $142,646. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,470/mo property income rather than buyer’s personal income.

Manufactured

Built in 1988

1 Acres lot

$N/A/sqft

No HOA

More details about the property

Say hello to your personal slice of Pacific Northwest magic! This delightful 2-bed, 2-bath gem is bursting with characterfrom the sun-drenched living room thanks to floor-to-ceiling windows that let the light pour in like a warm hug to the dreamy ball and claw tub thats begging for bubble baths and book binges. Step out back and youll find a deck overlooking your private back yard nature made for morning coffee, stargazing, or epic BBQ showdowns. There is even a small bespoke animal pen ready to house your pet goose. All of it tucked into your very own acre of peace, privacy, and potential. The neighbor is selling their lots next door if you wanted to expand your slice of paradise!

Neighborhood Data

Neighborhood data shown for ZIP Code: 98367, Port Orchard, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,200 (100%)
Owner Occupied HU	10,803 (81.8%)
Renter Occupied HU	1,807 (13.7%)
Vacant Housing Units	590 ( 4.5%)
Median Home Value	$611,255
Average Home Value	$654,285