18818 132nd St E, Bonney Lake, WA, 98391 | $179/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1555 sft

25709 47th Avenue Ct E, Graham, WA, 98338

3 Bed
2 Bath
1424 sft

24005 72nd Avenue E, Graham, WA, 98338

3 Bed
2 Bath
1924 sft

6704 224th Street E, Spanaway, WA, 98387

3 Bed
2 Bath
1908 sft

9306 171st Street E, Puyallup, WA, 98375

Nearby investment properties with comparable prices

3 Bed
3 Bath
1252 sft

1307 E 53rd Street, Tacoma, WA, 98404

4 Bed
1 Bath
1273 sft

6636 S Wapato Street, Tacoma, WA, 98409

2 Bed
1 Bath
1072 sft

2724 80th Street E, Tacoma, WA, 98404

3 Bed
3 Bath
1334 sft

170 Antonie Ave N, Eatonville, WA, 98328

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 18818 132nd St E, Bonney Lake, WA, 98391 generates $3,628/mo in rent and, after a $2,682/mo payment, leaves $179/mo in cash flow. Total monthly income is $3,628/mo, and annual cash flow is $2,146/yr on $180,292 invested. Return on cash invested sits at 21.25% in year one, and rental yield is 7.94% on a $548,000 entry. Equity gained on principal adds $3,536/yr, while 5% annual appreciation builds toward $151,402 over five years. Five-year ROI reaches 110.13% and total cumulative return in cash sums $198,558. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,628/mo property income rather than buyer’s personal income.

Single Family

Built in 2021

3,030 sqft lot

$N/A/sqft

$79 monthly HOA