25730 115th Avenue SE #B204, Kent, WA, 98030 | $543/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
444 sft

300 10th Avenue #A203, Seattle, WA, 98122

1 Bed
1 Bath
672 sft

110 SW 116th Street #A13, Seattle, WA, 98146

1 Bed
1 Bath
608 sft

17521 118th Avenue SE #A-4, Renton, WA, 98058

1 Bed
1 Bath
400 sft

4525 S Henderson Street #103, Seattle, WA, 98118

Nearby investment properties with comparable prices

3 Bed
2 Bath
1680 sft

1402 22nd Street NE #515, Auburn, WA, 98002

4 Bed
2 Bath
1512 sft

10211 Mundy Loss Road E, Buckley, WA, 98321

2 Bed
2 Bath
1390 sft

3803 17th Street SW UNIT 204, Puyallup, WA, 98373

3 Bed
2 Bath
1440 sft

3611 I Street NE UNIT 180, Auburn, WA, 98002

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

Investment property for sale in Kent at 25730 115th Avenue SE #B204, Kent, WA, 98030 offers a 9.72% rental yield on a $260,000 purchase with $2,106/mo rent. Total monthly income registers $2,106/mo, and a $1,273/mo payment leaves $543/mo available for distribution. Annual cash flow reaches $6,512/yr on $86,190 to close, and return on cash invested stands at 27.46% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 143.15% and total cumulative return in cash at $123,377. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,106/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1983

N/A lot

$N/A/sqft

No HOA