20309 113th Street E, Bonney Lake, WA, 98391 | $580/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
919 sft

6848 S J Street, Tacoma, WA, 98408

2 Bed
1 Bath
720 sft

111 Varner Avenue SE, Orting, WA, 98360

2 Bed
2 Bath
1066 sft

1820 Maple Lane #L67, Kent, WA, 98030

2 Bed
1 Bath
864 sft

5822 N 35th Street #C9, Tacoma, WA, 98407

Nearby investment properties with comparable prices

2 Bed
2 Bath
1064 sft

10924 63rd Street E, Puyallup, WA, 98372

2 Bed
2 Bath
1190 sft

3939 10th Street SE #C1, Puyallup, WA, 98374

3 Bed
2 Bath
1648 sft

8902 60th Avenue E #79, Puyallup, WA, 98371

3 Bed
2 Bath
1179 sft

23410 18th Avenue S #A102, Des Moines, WA, 98198

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

Investment property for sale in Bonney Lake at 20309 113th Street E, Bonney Lake, WA, 98391 offers a 9.06% rental yield on a $375,997 purchase with $2,840/mo rent. Total monthly income registers $2,840/mo, and a $1,840/mo payment leaves $580/mo available for distribution. Annual cash flow reaches $6,962/yr on $124,643 to close, and return on cash invested stands at 25.49% in year one. Equity gained on principal adds $2,426/yr while 5% annual appreciation supports $103,881 over five years. Portfolio math shows five-year ROI at 132.58% and total cumulative return in cash at $165,256. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,840/mo property income against a $1,840/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 1977

9,199 sqft lot

$N/A/sqft

No HOA