21506 104th Street Ct E, Bonney Lake, WA, 98391 | $539/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1410 sft

5306 147th Street Ct E, Tacoma, WA, 98446

3 Bed
1 Bath
1040 sft

29027 38th Avenue S, Auburn, WA, 98001

4 Bed
2 Bath
1970 sft

30859 38th Avenue S, Auburn, WA, 98001

2 Bed
3 Bath
1268 sft

2103 Tacoma Court, Tacoma, WA, 98405

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

2805 S 11th St, Tacoma, WA, 98405

2 Bed
2 Bath
993 sft

5812 S 234th Street, Kent, WA, 98032

3 Bed
2 Bath
1248 sft

12416 143rd Avenue E, Puyallup, WA, 98374

2 Bed
1 Bath
1862 sft

1015 119th Street S, Tacoma, WA, 98444

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 21506 104th Street Ct E, Bonney Lake, WA, 98391 generates $3,304/mo in rent and, after a $2,251/mo payment, leaves $539/mo in cash flow. Total monthly income is $3,304/mo, and annual cash flow is $6,473/yr on $152,473 invested. Return on cash invested sits at 24.15% in year one, and rental yield is 8.62% on a $459,950 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,076 over five years. Five-year ROI reaches 125.38% and total cumulative return in cash sums $191,170. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,304/mo property income rather than buyer’s personal income.

Condo

Built in 2014

N/A lot

$N/A/sqft

No HOA