1402 22nd Street NE #203AuburnWA98002
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 Auburn at 1402 22nd Street NE #203, Auburn, WA, 98002 earns $265/mo cash flow from $1,227/mo rent with a $783/mo payment. Total monthly income totals $1,227/mo, and annual cash flow totals $3,184/yr on $53,040 capital. ROI tracks 25.91% on current figures, and rental yield reads 9.2% at a $159,999 purchase. Equity gained on principal adds $1,032/yr, and 5% annual appreciation supports $44,205 over five years. Five-year ROI reaches 134.84% and total cumulative return in cash sums $71,521. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,227/mo property income instead of your personal income.
Manufactured
Built in 1977
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98002, Auburn, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,616 (100%) |
| Owner Occupied HU | 6,970 (44.6%) |
| Renter Occupied HU | 8,016 (51.3%) |
| Vacant Housing Units | 630 ( 4.0%) |
| Median Home Value | $454,760 |
| Average Home Value | $471,764 |
Housing Distribution
Address Breakdown
Residential
14,721
Single Family
12,515
Multi-Family
2,206
Businesses
1,205
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brenda Sweet • RE/MAX Elite
Mls Name: NWMLS
Mls ID: #2375527