13101 192nd Avenue E, Bonney Lake, WA, 98391 | $241/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1251 sft

1409 51st Place NE, Auburn, WA, 98002

3 Bed
2 Bath
1440 sft

810 289th Street E, Roy, WA, 98580

3 Bed
2 Bath
1388 sft

11524 Seminole Road SW, Tacoma, WA, 98499

3 Bed
3 Bath
1854 sft

18725 97th Avenue Ct E, Puyallup, WA, 98375

Nearby investment properties with comparable prices

2 Bed
2 Bath
1340 sft

1104 Sigafoos Avenue NW, Orting, WA, 98360

3 Bed
3 Bath
1668 sft

4714 Fairwood Boulevard NE #201, Tacoma, WA, 98422

3 Bed
2 Bath
1190 sft

5215 E Court M, Tacoma, WA, 98404

3 Bed
2 Bath
1047 sft

13502 192nd (homesite 497) Street E, Graham, WA, 98338

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 Bonney Lake at 13101 192nd Avenue E, Bonney Lake, WA, 98391 generates $3,427/mo in rent and, after a $2,594/mo payment, leaves $241/mo in cash flow. Total monthly income is $3,427/mo, and annual cash flow is $2,895/yr on $174,337 invested. Return on cash invested sits at 21.72% in year one, and rental yield is 7.76% on a $529,900 entry. Equity gained on principal adds $3,419/yr, while 5% annual appreciation builds toward $146,402 over five years. Five-year ROI reaches 112.31% and total cumulative return in cash sums $195,803. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,427/mo property income rather than buyer’s personal income.

Single Family

Built in 2021

3,319 sqft lot

$N/A/sqft

No HOA