25218 113th Ave SE, Kent, WA, 98030 | $4,679/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2761 sft

4519 N 9th Street, Tacoma, WA, 98406

2 Bed
2 Bath
1342 sft

210 W Comstock Street UNIT 601, Seattle, WA, 98119

5 Bed
3 Bath
3003 sft

14209 56th Avenue Ct E, Puyallup, WA, 98373

4 Bed
3 Bath
2770 sft

24858 NE 1st Place, Sammamish, WA, 98074

Nearby investment properties with comparable prices

2 Bed
2 Bath
1715 sft

12606 113th Ave E UNIT 243, Puyallup, WA, 98374

2 Bed
3 Bath
1268 sft

2107 Tacoma Ct, Tacoma, WA, 98405

3 Bed
2 Bath
1188 sft

3314 96th St S TRAILER 110, Tacoma, WA, 98499

2 Bed
1 Bath
924 sft

15232 SE 272nd Street UNIT 13, Kent, WA, 98042

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Kent at 25218 113th Ave SE, Kent, WA, 98030 generates $5,593/mo in rent and, after a $744/mo payment, leaves $4,679/mo in cash flow. Total monthly income is $5,593/mo, and annual cash flow is $56,151/yr on $50,388 invested. Return on cash invested sits at 131.35% in year one, and rental yield is 44.16% on a $152,000 entry. Equity gained on principal adds $981/yr, while 5% annual appreciation builds toward $41,995 over five years. Five-year ROI reaches 700.26% and total cumulative return in cash sums $352,846. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,593/mo property income rather than buyer’s personal income.

Single Family

Built in 2018

0.39 Acres lot

$N/A/sqft

No HOA