24125 88th Avenue EGrahamWA98338
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 24125 88th Avenue E, Graham, WA, 98338 in Graham deserves attention. This $199,950 property earns $1,980/mo in rent, a 11.88% gross yield, and nets $778/mo after the $899/mo payment. DSCR 2.20 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $55,243 compounds alongside $1,842/yr in yearly equity build, for a total cumulative return of $125,742.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 6.2% |
| Monthly Cash Flow | $778 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,980 |
| Total Monthly Debt Service | $1,122 |
| DSCR Ratio | 1.76x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1977
727.45 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98338, Graham, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,397 (100%) |
| Owner Occupied HU | 9,558 (83.9%) |
| Renter Occupied HU | 1,451 (12.7%) |
| Vacant Housing Units | 388 ( 3.4%) |
| Median Home Value | $619,323 |
| Average Home Value | $651,777 |
Housing Distribution
Address Breakdown
Residential
10,269
Single Family
10,268
Multi-Family
1
Businesses
399
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
Manufactured
Built in 1977
727.45 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98338, Graham, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,397 (100%) |
| Owner Occupied HU | 9,558 (83.9%) |
| Renter Occupied HU | 1,451 (12.7%) |
| Vacant Housing Units | 388 ( 3.4%) |
| Median Home Value | $619,323 |
| Average Home Value | $651,777 |
Housing Distribution
Address Breakdown
Residential
10,269
Single Family
10,268
Multi-Family
1
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teresa Lambrecht • Crescent Realty powered by KW
Mls Name: NWMLS
Mls ID: #2471024