Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Belfair at 2181 E Trails End Drive, Belfair, WA, 98528 listed at $839,000 pairs $3,218/mo rent with a $4,106/mo payment. Total monthly income runs $3,218/mo. Return on cash invested measures 12.13% in year one, and rental yield registers 4.6% at a $839,000 basis. Equity gained on principal adds $5,414/yr, and annual property appreciation at 5% supports $231,800 by year five. Five-year ROI tracks 60.85% and total cumulative return in cash totals $167,976. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,218/mo property income relative to a $4,106/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1985
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98528, Belfair, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,756 (100%) |
| Owner Occupied HU | 3,649 (63.4%) |
| Renter Occupied HU | 889 (15.4%) |
| Vacant Housing Units | 1,218 (21.2%) |
| Median Home Value | $506,882 |
| Average Home Value | $546,835 |
Residential
4,036
Single Family
4,035
Multi-Family
1
Businesses
421
Date | Event | Price |
|---|---|---|
| 2025-09-11 | Listed for sale | $839,000 |
| 2022-06-03 | Sold | $650,000 |
| 2022-04-25 | Pending sale | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-12 | $4768.01 | 13.18% | $579,000 | 36.91% |
| 2023-09-12 | $4212.76 | 18.36% | $422,905 | 4.30% |
| 2022-09-12 | $3559.25 | -4.55% | $405,455 | 19.14% |
Listed by: Julie Hall • Windermere Real Estate/East
Mls Name: NWMLS
Mls Provider:
Mls ID: #2432397
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)
