22 Marigold Drive #45, Bellingham, WA, 98229 | $1,051/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1387 sft

3919 Timothy Ct, Bellingham, WA, 98226

3 Bed
3 Bath
1738 sft

636 Dahlia St., Lynden, WA, 98264

3 Bed
3 Bath
2062 sft

1150 Homestead Drive, Burlington, WA, 98233

4 Bed
2 Bath
1712 sft

6778 La Monte Drive, Lynden, WA, 98264

Nearby investment properties with comparable prices

2 Bed
1 Bath
816 sft

3 Huckleberry Court #B, Bellingham, WA, 98229

1 Bed
1 Bath
408 sft

1817 Sleepy Hollow Ln, Bellingham, WA, 98226

2 Bed
3 Bath
1713 sft

2877 N Nugent Road N #M3, Lummi Island, WA, 98262

2 Bed
2 Bath
1084 sft

259 W Bakerview Road #402, Bellingham, WA, 98226

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 Bellingham at 22 Marigold Drive #45, Bellingham, WA, 98229 priced at $435,000 pairs $3,666/mo rent with $1,051/mo cash flow after a $2,129/mo payment. Total monthly income equals $3,666/mo, and annual cash flow comes to $12,615/yr on $144,203 invested. Return on cash invested is 28.66% in year one, and rental yield stands at 10.11% on a $435,000 basis. Equity gained on principal adds $2,807/yr, and 5% annual appreciation accumulates to $120,182 by year five. Five-year ROI measures 149.54% and total cumulative return in cash reaches $215,640. For financing, Ziffy Mortgage’s DSCR program evaluates $3,666/mo property income against a $2,129/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1973

1 sqft lot

$N/A/sqft

No HOA