25218 113th Ave SEKentWA98030
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow25218 113th Ave SE, Kent, WA, 98030 in Kent earns its strong cash-flow label: 44.16% yield, $5,593/mo rent, $4,680/mo net income, DSCR 8.19. The $152,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $41,995 by year five. Combined with $1,400/yr in principal paydown, total projected return reaches $358,697.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 44.2% | 5.8% |
| Monthly Cash Flow | $4,680 | $1,850 |
City averages based on Kent market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,593 |
| Total Monthly Debt Service | $853 |
| DSCR Ratio | 6.56x |
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.
Single Family
Built in 2018
0.39 Acres lot
$N/A/sqft
No HOA
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
Single Family
Built in 2018
0.39 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A