Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Allyn at 210 E Cedarland Lane, Allyn, WA, 98524 offers $3,502/mo rent that, after a $2,447/mo payment, leaves $497/mo cash flow. Total monthly income is $3,502/mo, and annual cash flow is $5,961/yr on $165,733 cash. Return on cash invested measures 23.51% in year one, and rental yield stands at 8.41% at a $499,950 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,127 by year five. Five-year ROI records 121.9% and total cumulative return in cash reaches $202,024. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,502/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98524, Allyn, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,932 (100%) |
| Owner Occupied HU | 1,416 (73.3%) |
| Renter Occupied HU | 182 ( 9.4%) |
| Vacant Housing Units | 334 (17.3%) |
| Median Home Value | $538,971 |
| Average Home Value | $546,614 |
Residential
1,193
Single Family
1,193
Multi-Family
0
Businesses
109
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Sold | $499,950 |
| 2025-05-25 | Pending sale | $499,950 |
| 2025-05-24 | Contingent | $499,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $3656.71 | -8.61% | $517,610 | 15.42% |
| 2023-10-26 | $4001.07 | 0.35% | $448,470 | 35.33% |
| 2022-10-26 | $3987.03 | N/A | $331,380 | 1240.26% |
Listed by: Joe Stevick • Windermere RE West Sound Inc.
Mls Name: NWMLS
Mls Provider:
Mls ID: #2373517
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-26 04:44:37 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)
