24 Nancy LaneCopalis BeachWA98535
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
Rental property for sale in Copalis Beach at 24 Nancy Lane, Copalis Beach, WA, 98535 priced at $435,000 pairs $2,880/mo rent with $265/mo cash flow after a $2,129/mo payment. Total monthly income equals $2,880/mo, and annual cash flow comes to $3,183/yr on $144,203 invested. Return on cash invested is 22.12% in year one, and rental yield stands at 7.94% 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 114.46% and total cumulative return in cash reaches $165,060. For financing, Ziffy Mortgage’s DSCR program evaluates $2,880/mo property income against a $2,129/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98535, Copalis Beach, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 424 (100%) |
| Owner Occupied HU | 213 (50.2%) |
| Renter Occupied HU | 46 (10.8%) |
| Vacant Housing Units | 165 (38.9%) |
| Median Home Value | $318,224 |
| Average Home Value | $299,472 |
Housing Distribution
Address Breakdown
Residential
44
Single Family
44
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tanya Roberts • Realty ONE Group All Stars
Mls Name: NWMLS
Mls ID: #2385968