20 Jonathan RoadBothellWA98012
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
Rental property for sale in Bothell at 20 Jonathan Road, Bothell, WA, 98012 generates $4,032/mo in rent and, after a $2,692/mo payment, leaves $726/mo in cash flow. Total monthly income is $4,032/mo, and annual cash flow is $8,710/yr on $180,950 invested. Return on cash invested sits at 24.87% in year one, and rental yield is 8.8% on a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 129.19% and total cumulative return in cash sums $233,770. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,032/mo property income rather than buyer’s personal income.
Single Family
Built in 1964
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98012, Bothell, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,137 (100%) |
| Owner Occupied HU | 19,278 (64.0%) |
| Renter Occupied HU | 10,006 (33.2%) |
| Vacant Housing Units | 853 ( 2.8%) |
| Median Home Value | $864,950 |
| Average Home Value | $912,604 |
Housing Distribution
Address Breakdown
Residential
27,982
Single Family
21,878
Multi-Family
6,104
Businesses
673
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rik S. Jones • RE/MAX Northwest
Mls Name: NWMLS
Mls ID: #2447407