13501 Ridgewood Drive E, Bonney Lake, WA, 98391 | $810/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1471 sft

12438 160th Street Ct E, Puyallup, WA, 98374

2 Bed
2 Bath
1170 sft

3303 18th Street SW, Puyallup, WA, 98373

3 Bed
1 Bath
2230 sft

926 S Sheridan Avenue, Tacoma, WA, 98405

3 Bed
3 Bath
1927 sft

17414 118th Avenue Ct E #D, Puyallup, WA, 98374

Nearby investment properties with comparable prices

2 Bed
1 Bath
600 sft

1902 72nd St E, Tacoma, WA, 98404

Currently Rented+ 3 more

$ 311,985

ROI

Cash Flow/m

2 Bed
2 Bath
- sft

26335 116th Avenue SE #H104, Kent, WA, 98030

2 Bed
2 Bath
1086 sft

5417 99th Street Ct E, Puyallup, WA, 98373

2 Bed
2 Bath
835 sft

13426 97th Avenue E UNIT 202, Puyallup, WA, 98373

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 13501 Ridgewood Drive E, Bonney Lake, WA, 98391 generates $3,004/mo in rent and, after a $1,786/mo payment, leaves $810/mo in cash flow. Total monthly income is $3,004/mo, and annual cash flow is $9,725/yr on $120,998 invested. Return on cash invested sits at 27.95% in year one, and rental yield is 9.88% on a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 145.72% and total cumulative return in cash sums $176,323. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,004/mo property income rather than buyer’s personal income.

Manufactured

Built in 1979

7,479 sqft lot

$N/A/sqft

No HOA