22535 SE Highland Circle #103IssaquahWA98029
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 Issaquah at 22535 SE Highland Circle #103, Issaquah, WA, 98029 listed at $479,950 pairs $3,091/mo rent with a $2,349/mo payment to leave $206/mo cash flow. Total monthly income runs $3,091/mo, and annual cash flow reaches $2,473/yr on $159,103 cash to close. Return on cash invested measures 21.46% in year one, and rental yield registers 7.73% at a $479,950 basis. Equity gained on principal adds $3,097/yr, and annual property appreciation at 5% supports $132,601 by year five. Five-year ROI tracks 110.96% and total cumulative return in cash totals $176,545. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,091/mo property income relative to a $2,349/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98029, Issaquah, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,549 (100%) |
| Owner Occupied HU | 7,976 (63.6%) |
| Renter Occupied HU | 4,152 (33.1%) |
| Vacant Housing Units | 421 ( 3.4%) |
| Median Home Value | $1,210,469 |
| Average Home Value | $1,266,674 |
Housing Distribution
Address Breakdown
Residential
12,623
Single Family
9,921
Multi-Family
2,702
Businesses
227
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tony Marrese Sr • Windermere Real Estate/East
Mls Name: NWMLS
Mls ID: #2436542