25105 12th Avenue SDes MoinesWA98198
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 Des Moines at 25105 12th Avenue S, Des Moines, WA, 98198 generates $3,383/mo in rent and, after a $2,129/mo payment, leaves $768/mo in cash flow. Total monthly income is $3,383/mo, and annual cash flow is $9,219/yr on $144,203 invested. Return on cash invested sits at 26.3% in year one, and rental yield is 9.33% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 136.91% and total cumulative return in cash sums $197,424. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,383/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
8,062 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98198, Seattle, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,551 (100%) |
| Owner Occupied HU | 7,940 (51.1%) |
| Renter Occupied HU | 6,643 (42.7%) |
| Vacant Housing Units | 968 ( 6.2%) |
| Median Home Value | $668,434 |
| Average Home Value | $799,850 |
Housing Distribution
Address Breakdown
Residential
14,886
Single Family
8,936
Multi-Family
5,950
Businesses
818
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Van • Windermere Real Estate/East
Mls Name: NWMLS
Mls ID: #2424852