13117 182nd Avenue E, Bonney Lake, WA, 98391 | $264/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1544 sft

424 16th Street SW, Puyallup, WA, 98371

3 Bed
1 Bath
1250 sft

17906 SE 313th Street, Auburn, WA, 98092

3 Bed
3 Bath
1320 sft

12018 SE 312th Pl #3B, Auburn, WA, 98092

3 Bed
2 Bath
1120 sft

705 E 54th Street, Tacoma, WA, 98404

Nearby investment properties with comparable prices

3 Bed
2 Bath
1456 sft

20120 55th Avenue Ct E, Spanaway, WA, 98387

$ 509,995

ROI

Cash Flow/m

3 Bed
2 Bath
1419 sft

14816 Wallace Avenue E #671, Bonney Lake, WA, 98391

$ 509,995

ROI

Cash Flow/m

3 Bed
2 Bath
1423 sft

14834 203rd Avenue E #683, Bonney Lake, WA, 98391

$ 509,995

ROI

Cash Flow/m

3 Bed
2 Bath
1423 sft

14903 202nd Avenue Ct E #691, Bonney Lake, WA, 98391

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 13117 182nd Avenue E, Bonney Lake, WA, 98391 uses $197,384 cash to close to unlock $3,169/yr annual cash flow and $264/mo monthly cash flow. Total monthly income runs $3,870/mo, and a $2,936/mo payment keeps the spread at $264/mo. Purchase price stands at $599,950, and rental yield measures 7.74% with $3,870/mo rent. Return on cash invested shows 21.67% in year one, and 5% annual appreciation builds toward $165,755 over five years. Five-year ROI reaches 112.01% and total cumulative return in cash records $221,096. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,870/mo property income covering a $2,936/mo payment rather than investor’s personal income.

Single Family

Built in 2018

4,216 sqft lot

$N/A/sqft

No HOA