2205 Cooper Crest Place NWOlympiaWA98502
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 Olympia at 2205 Cooper Crest Place NW, Olympia, WA, 98502 listed at $515,000 pairs $3,614/mo rent with a $2,521/mo payment to leave $518/mo cash flow. Total monthly income runs $3,614/mo, and annual cash flow reaches $6,215/yr on $169,435 cash to close. Return on cash invested measures 23.73% in year one, and rental yield registers 8.42% at a $515,000 basis. Equity gained on principal adds $3,323/yr, and annual property appreciation at 5% supports $142,285 by year five. Five-year ROI tracks 123.04% and total cumulative return in cash totals $208,477. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,614/mo property income relative to a $2,521/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
5,379 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98502, Olympia, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,410 (100%) |
| Owner Occupied HU | 8,622 (52.5%) |
| Renter Occupied HU | 6,848 (41.7%) |
| Vacant Housing Units | 940 ( 5.7%) |
| Median Home Value | $624,493 |
| Average Home Value | $686,725 |
Housing Distribution
Address Breakdown
Residential
15,624
Single Family
12,821
Multi-Family
2,803
Businesses
966
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Dainard • Heaton Dainard, LLC
Mls Name: NWMLS
Mls ID: #2467411