21725 E Wellesley Ave TRAILER 29Otis OrchardsWA99027
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 Otis Orchards at 21725 E Wellesley Ave TRAILER 29, Otis Orchards, WA, 99027 uses $77,903 cash to close to unlock $3,211/yr annual cash flow and $268/mo monthly cash flow. Total monthly income runs $1,680/mo, and a $1,150/mo payment keeps the spread at $268/mo. Purchase price stands at $235,000, and rental yield measures 8.58% with $1,680/mo rent. Return on cash invested shows 24.03% in year one, and 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 124.75% and total cumulative return in cash records $97,180. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,680/mo property income covering a $1,150/mo payment rather than investor’s personal income.
Manufactured
Built in 2020
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99027, Otis Orchards, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,825 (100%) |
| Owner Occupied HU | 2,507 (88.7%) |
| Renter Occupied HU | 248 ( 8.8%) |
| Vacant Housing Units | 70 ( 2.5%) |
| Median Home Value | $483,763 |
| Average Home Value | $525,365 |
Housing Distribution
Address Breakdown
Residential
2,597
Single Family
2,597
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bettina Ricker • Best Choice Realty
Mls Name: SMLS
Mls Provider:
Mls ID: #202512503
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.