21409 132nd Street E, Bonney Lake, WA, 98391 | $256/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1296 sft

401 37th Street SE UNIT 119, Auburn, WA, 98002

3 Bed
2 Bath
1960 sft

31101 116th Avenue SE UNIT 81, Auburn, WA, 98092

2 Bed
1 Bath
950 sft

1645 S 272nd Street #13, Federal Way, WA, 98003

2 Bed
2 Bath
1420 sft

11436 SE 208th Street #153, Kent, WA, 98031

Nearby investment properties with comparable prices

4 Bed
2 Bath
1680 sft

31600 126th Avenue SE UNIT 114, Auburn, WA, 98092

3 Bed
2 Bath
1248 sft

31108 3rd Avenue #129, Black Diamond, WA, 98010

- Bed
- Bath
- sft

1105 W Pioneer, Puyallup, WA, 98371

4 Bed
2 Bath
1782 sft

7725 203rd Street Ct E #27, Spanaway, WA, 98387

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 21409 132nd Street E, Bonney Lake, WA, 98391 generates $1,638/mo in rent and, after a $1,125/mo payment, leaves $256/mo in cash flow. Total monthly income is $1,638/mo, and annual cash flow is $3,075/yr on $76,228 invested. Return on cash invested sits at 23.94% in year one, and rental yield is 8.55% on a $229,950 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,531 over five years. Five-year ROI reaches 124.29% and total cumulative return in cash sums $94,743. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,638/mo property income rather than buyer’s personal income.

Manufactured

Built in 1975

8,751 sqft lot

$N/A/sqft

No HOA