21525 104th Street Ct EBonney LakeWA98391
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
Investment property for sale in Bonney Lake at 21525 104th Street Ct E, Bonney Lake, WA, 98391 offers a 8.15% rental yield on a $449,950 purchase with $3,056/mo rent. Total monthly income registers $3,056/mo, and a $2,202/mo payment leaves $120/mo available for distribution. Annual cash flow reaches $1,439/yr on $149,158 to close, and return on cash invested stands at 20.87% in year one. Equity gained on principal adds $2,903/yr while 5% annual appreciation supports $124,313 over five years. Portfolio math shows five-year ROI at 108.45% and total cumulative return in cash at $161,762. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,056/mo property income against a $2,202/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2015
2,683 sqft lot
$N/A/sqft
$187 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mark Queen • Redfin
Mls Name: NWMLS
Mls Provider:
Mls ID: #2381592
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)