221 N Trail Head LoopLilliwaupWA98555
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 Lilliwaup at 221 N Trail Head Loop, Lilliwaup, WA, 98555 earns $559/mo cash flow from $2,549/mo rent with a $1,620/mo payment. Total monthly income totals $2,549/mo, and annual cash flow totals $6,713/yr on $109,727 capital. ROI tracks 26.03% on current figures, and rental yield reads 9.24% at a $331,000 purchase. Equity gained on principal adds $2,136/yr, and 5% annual appreciation supports $91,449 over five years. Five-year ROI reaches 135.44% and total cumulative return in cash sums $148,609. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,549/mo property income instead of your personal income.
Single Family
Built in 1977
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98555, Lilliwaup, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 977 (100%) |
| Owner Occupied HU | 297 (30.4%) |
| Renter Occupied HU | 47 ( 4.8%) |
| Vacant Housing Units | 633 (64.8%) |
| Median Home Value | $491,667 |
| Average Home Value | $574,596 |
Housing Distribution
Address Breakdown
Residential
356
Single Family
356
Multi-Family
0
Businesses
27
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sharon Dolan • M4 Real Estate Group
Mls Name: NWMLS
Mls ID: #2419517