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 Allyn at 19019 E State Route 3 #B, Allyn, WA, 98524 generates $2,994/mo in rent and, after a $2,046/mo payment, leaves $481/mo in cash flow. Total monthly income is $2,994/mo, and annual cash flow is $5,775/yr on $138,550 invested. Return on cash invested sits at 24.08% in year one, and rental yield is 8.6% on a $417,950 entry. Equity gained on principal adds $2,697/yr, while 5% annual appreciation builds toward $115,472 over five years. Five-year ROI reaches 124.99% and total cumulative return in cash sums $173,171. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,994/mo property income rather than buyer’s personal income.
Condo
Built in 2021
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98524, Allyn, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,932 (100%) |
| Owner Occupied HU | 1,416 (73.3%) |
| Renter Occupied HU | 182 ( 9.4%) |
| Vacant Housing Units | 334 (17.3%) |
| Median Home Value | $538,971 |
| Average Home Value | $546,614 |
Residential
1,193
Single Family
1,193
Multi-Family
0
Businesses
109
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: C.J. Stewart • Hawkins Poe
Mls Name: NWMLS
Mls ID: #2460346
