13802 NE 117th StreetBrush PrairieWA98606
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Brush Prairie at 13802 NE 117th Street, Brush Prairie, WA, 98606 listed at $570,000 pairs $3,706/mo rent with a $2,790/mo payment to leave $280/mo cash flow. Total monthly income runs $3,706/mo, and annual cash flow reaches $3,354/yr on $187,530 cash to close. Return on cash invested measures 21.85% in year one, and rental yield registers 7.8% at a $570,000 basis. Equity gained on principal adds $3,678/yr, and annual property appreciation at 5% supports $157,480 by year five. Five-year ROI tracks 112.99% and total cumulative return in cash totals $211,885. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,706/mo property income relative to a $2,790/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
4,151 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98606, Brush Prairie, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,639 (100%) |
| Owner Occupied HU | 3,212 (88.3%) |
| Renter Occupied HU | 328 ( 9.0%) |
| Vacant Housing Units | 99 ( 2.7%) |
| Median Home Value | $746,069 |
| Average Home Value | $770,707 |
Housing Distribution
Address Breakdown
Residential
3,352
Single Family
3,348
Multi-Family
4
Businesses
353
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather DeFord • Cascade Hasson Sotheby's Int'l
Mls Name: NWMLS
Mls ID: #2421824