21105 80th Avenue W #103EdmondsWA98026
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
Total monthly income runs $2,785/mo, and a $2,031/mo payment. Purchase price stands at $415,000, and rental yield measures 8.05% with $2,785/mo rent. Return on cash invested shows 19.83% in year one, and 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 103.12% and total cumulative return in cash records $141,861. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,785/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Townhouse
Built in 1976
N/A lot
$N/A/sqft
$300 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98026, Edmonds, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,338 (100%) |
| Owner Occupied HU | 11,408 (69.8%) |
| Renter Occupied HU | 4,545 (27.8%) |
| Vacant Housing Units | 385 ( 2.4%) |
| Median Home Value | $868,278 |
| Average Home Value | $980,779 |
Housing Distribution
Address Breakdown
Residential
15,641
Single Family
13,308
Multi-Family
2,333
Businesses
604
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Reece • Keller Williams North Seattle
Mls Name: NWMLS
Mls Provider:
Mls ID: #2384617
Disclaimer: Listing information is provided by the Northwest Multiple Listing Service (NWMLS). Property information is based on available data that may include MLS information, county records, and other sources. Listings marked with this symbol: provided by Northwest Multiple Listing Service, 2025. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 NWMLS. All rights are reserved. Disclaimer: The information contained in this listing has not been verified by Zillow, Inc. and should be verified by the buyer. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#39)