20403 135th Avenue Ct E #84GrahamWA98338
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
Investment property for sale in Graham at 20403 135th Avenue Ct E #84, Graham, WA, 98338 offers a 18.6% rental yield on a $179,000 purchase with $2,774/mo rent. Total monthly income registers $2,774/mo, and a $876/mo payment leaves $1,698/mo available for distribution. Annual cash flow reaches $20,377/yr on $59,339 to close, and return on cash invested stands at 54.25% in year one. Equity gained on principal adds $1,155/yr while 5% annual appreciation supports $49,454 over five years. Portfolio math shows five-year ROI at 286.85% and total cumulative return in cash at $170,211. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,774/mo property income against a $876/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98338, Graham, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,397 (100%) |
| Owner Occupied HU | 9,558 (83.9%) |
| Renter Occupied HU | 1,451 (12.7%) |
| Vacant Housing Units | 388 ( 3.4%) |
| Median Home Value | $619,323 |
| Average Home Value | $651,777 |
Housing Distribution
Address Breakdown
Residential
10,269
Single Family
10,268
Multi-Family
1
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandon Judy • Commonwealth Real Estate Serv.
Mls Name: NWMLS
Mls Provider:
Mls ID: #2176051
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-26 05:14:40 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)