20402 114th Street E, Bonney Lake, WA, 98391 | $374/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1173 sft

36015 28th Avenue E, Roy, WA, 98580

2 Bed
1 Bath
1088 sft

231 S 94th Street, Tacoma, WA, 98444

2 Bed
2 Bath
978 sft

9211 105th Avenue Ct SW, Tacoma, WA, 98498

2 Bed
1 Bath
970 sft

23330 59th Place S #13-4, Kent, WA, 98032

Nearby investment properties with comparable prices

2 Bed
1 Bath
1030 sft

11606 12th Avenue S, Tacoma, WA, 98444

3 Bed
1 Bath
912 sft

715 110th Street S, Tacoma, WA, 98444

- Bed
- Bath
- sft

911 Hunt Ave S, Sumner, WA, 98390

2 Bed
1 Bath
720 sft

10510 Occident Street SW, Lakewood, WA, 98499

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 20402 114th Street E, Bonney Lake, WA, 98391 listed at $450,000 pairs $3,079/mo rent with a $2,203/mo payment to leave $374/mo cash flow. Total monthly income runs $3,079/mo, and annual cash flow reaches $4,482/yr on $149,175 cash to close. Return on cash invested measures 22.91% in year one, and rental yield registers 8.21% at a $450,000 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,327 by year five. Five-year ROI tracks 118.73% and total cumulative return in cash totals $177,114. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,079/mo property income relative to a $2,203/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Manufactured

Built in 1980

8,738 sqft lot

$N/A/sqft

No HOA