21605 145th Street E, Bonney Lake, WA, 98391 | $449/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1763 sft

2819 Wilton Lane E, Fife, WA, 98424

2 Bed
2 Bath
1092 sft

23918 12th Pl S #108, Des Moines, WA, 98198

2 Bed
1 Bath
924 sft

4119 N 21st Street, Tacoma, WA, 98406

3 Bed
1 Bath
1946 sft

8052 S Thompson Avenue, Tacoma, WA, 98408

Nearby investment properties with comparable prices

2 Bed
2 Bath
1166 sft

23958 58th Court S #A1, Kent, WA, 98032

3 Bed
2 Bath
1266 sft

9417 S Fawcett Avenue, Tacoma, WA, 98444

4 Bed
1 Bath
1349 sft

7420 S J Street, Tacoma, WA, 98408

2 Bed
2 Bath
1338 sft

5209 5211 S Junett St Street, Tacoma, WA, 98409

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

Investment property for sale in Bonney Lake at 21605 145th Street E, Bonney Lake, WA, 98391 offers a 8.36% rental yield on a $469,950 purchase with $3,274/mo rent. Total monthly income registers $3,274/mo, and a $2,300/mo payment leaves $449/mo available for distribution. Annual cash flow reaches $5,391/yr on $155,788 to close, and return on cash invested stands at 23.37% in year one. Equity gained on principal adds $3,033/yr while 5% annual appreciation supports $129,839 over five years. Portfolio math shows five-year ROI at 121.18% and total cumulative return in cash at $188,789. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,274/mo property income against a $2,300/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 1991

8,799 sqft lot

$N/A/sqft

No HOA