Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Pt Orchard at 1359 Marlin Drive SE, Pt Orchard, WA, 98366 priced at $420,000 converts $2,936/mo rent into $411/mo cash flow after a $2,056/mo obligation. Total monthly income equals $2,936/mo, and annual cash flow totals $4,932/yr on $139,230 invested. Return on cash invested prints 23.45% in year one, and rental yield reads 8.39% against a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation compiles into $116,038 by year five. Five-year ROI reaches 121.59% and total cumulative return in cash sums $169,291. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,936/mo property income covering a $2,056/mo payment, not borrower’s personal income.
Single Family
Built in 1966
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98366, Port Orchard, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,414 (100%) |
| Owner Occupied HU | 9,785 (63.5%) |
| Renter Occupied HU | 4,678 (30.3%) |
| Vacant Housing Units | 951 ( 6.2%) |
| Median Home Value | $520,774 |
| Average Home Value | $602,064 |
Residential
14,498
Single Family
12,972
Multi-Family
1,526
Businesses
1,048
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Sold | $420,000 |
| 2025-04-24 | Pending sale | $410,000 |
| 2025-04-23 | Price change | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-27 | $2556.12 | 3.15% | $301,190 | N/A |
| 2023-10-27 | $2478.06 | 0.61% | $301,190 | N/A |
| 2022-10-27 | $2463.04 | 0.63% | $301,190 | 20.17% |
Listed by: Alex Tomev • John L. Scott, Inc
Mls Name: NWMLS
Mls Provider:
Mls ID: #2350109
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-26 23:49:25 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)
