20117 87th SW, Vashon, WA, 98070 | 5.09% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2213 sft

7844 Square Lake Road SW, Pt Orchard, WA, 98367

4 Bed
2 Bath
1050 sft

26800 194th Ave SE, Covington, WA, 98042

3 Bed
2 Bath
1863 sft

519 S 34th Street, Tacoma, WA, 98418

3 Bed
2 Bath
1160 sft

18719 SE 268th Street, Covington, WA, 98042

Nearby investment properties with comparable prices

3 Bed
2 Bath
1514 sft

114 20th Avenue #A, Seattle, WA, 98122

3 Bed
3 Bath
2000 sft

2326 S 280th Place, Federal Way, WA, 98003

3 Bed
3 Bath
2760 sft

11117 Kirkwood Drive SW, Tacoma, WA, 98498

4 Bed
3 Bath
1975 sft

26766 231st Place SE, Maple Valley, WA, 98038

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

Total monthly income runs $3,817/mo, and a $4,405/mo payment. Purchase price stands at $899,999, and rental yield measures 5.09% with $3,817/mo rent. Return on cash invested shows 13.6% in year one, and 5% annual appreciation builds toward $248,653 over five years. Five-year ROI reaches 68.76% and total cumulative return in cash records $203,591. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,817/mo property income covering a $4,405/mo payment rather than investor’s personal income.

Single Family

Built in 1920

4.79 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 98070, Vashon, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,700 (100%)
Owner Occupied HU	3,910 (68.6%)
Renter Occupied HU	891 (15.6%)
Vacant Housing Units	899 (15.8%)
Median Home Value	$989,005
Average Home Value	$1,142,759