20506 80th Street E, Bonney Lake, WA, 98391 | $94/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

4 Bed
2 Bath
1530 sft

26605 190th Avenue SE, Covington, WA, 98042

3 Bed
3 Bath
1700 sft

4931 S 233rd Place #27-1, Kent, WA, 98032

3 Bed
2 Bath
1796 sft

6022 Olive Avenue SE, Auburn, WA, 98092

3 Bed
2 Bath
1560 sft

25904 202nd Avenue SE, Covington, WA, 98042

Nearby investment properties with comparable prices

3 Bed
2 Bath
1710 sft

14419 23rd Avenue Ct E, Tacoma, WA, 98445

4 Bed
3 Bath
1888 sft

19504 15th Avenue E, Spanaway, WA, 98387

2 Bed
3 Bath
1611 sft

34370 Emerald Ridge Avenue SE, Black Diamond, WA, 98010

6 Bed
3 Bath
2108 sft

8802 8804 Forest Road SW, Lakewood, WA, 98498

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

Rental property for sale in Bonney Lake at 20506 80th Street E, Bonney Lake, WA, 98391 generates $4,061/mo in rent and, after a $3,230/mo payment, leaves $94/mo in cash flow. Total monthly income is $4,061/mo, and annual cash flow is $1,128/yr on $217,140 invested. Return on cash invested sits at 20.58% in year one, and rental yield is 7.38% on a $660,000 entry. Equity gained on principal adds $4,259/yr, while 5% annual appreciation builds toward $182,346 over five years. Five-year ROI reaches 106.16% and total cumulative return in cash sums $230,517. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,061/mo property income rather than buyer’s personal income.

Single Family

Built in 2017

5,048 sqft lot

$N/A/sqft

No HOA