14007 NE 181st Street #A-102WoodinvilleWA98072
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis Woodinville rental at 14007 NE 181st Street #A-102, Woodinville, WA, 98072 sits in the solid-income band: 7.84% gross yield, $2,674/mo rent, $215/mo net after the $1,839/mo debt service, DSCR 1.45. Entry price of $409,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $112,999 and $3,767/yr in principal reduction bring total cumulative return to $168,673.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 6.2% |
| Monthly Cash Flow | $215 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,674 |
| Total Monthly Debt Service | $2,296 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1991
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98072, Woodinville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,542 (100%) |
| Owner Occupied HU | 6,815 (64.6%) |
| Renter Occupied HU | 3,244 (30.8%) |
| Vacant Housing Units | 483 ( 4.6%) |
| Median Home Value | $1,148,177 |
| Average Home Value | $1,212,391 |
Housing Distribution
Address Breakdown
Residential
10,295
Single Family
7,990
Multi-Family
2,305
Businesses
1,835
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
Condo
Built in 1991
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98072, Woodinville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,542 (100%) |
| Owner Occupied HU | 6,815 (64.6%) |
| Renter Occupied HU | 3,244 (30.8%) |
| Vacant Housing Units | 483 ( 4.6%) |
| Median Home Value | $1,148,177 |
| Average Home Value | $1,212,391 |
Housing Distribution
Address Breakdown
Residential
10,295
Single Family
7,990
Multi-Family
2,305
Businesses
1,835
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joshua F. Sanders • Shiloh Street
Mls Name: NWMLS
Mls ID: #2403345