25732 115th Avenue SE #C101, Kent, WA, 98030 | $317/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1680 sft

32820 20th Avenue S #14, Federal Way, WA, 98003

Motivated Seller+ 1 more

2 Bed
1 Bath
830 sft

2019 SW 356th Street, Federal Way, WA, 98023

2 Bed
1 Bath
850 sft

1505 N Visscher St APT P105, Tacoma, WA, 98406

4 Bed
2 Bath
1680 sft

3333 Locker Road SE, Port Orchard, WA, 98366

Nearby investment properties with comparable prices

3 Bed
3 Bath
1322 sft

6510 109th Street E, Puyallup, WA, 98373

2 Bed
1 Bath
1440 sft

2726 S 14th Street, Tacoma, WA, 98405

1 Bed
1 Bath
818 sft

3941 226th Place SE #211, Issaquah, WA, 98029

2 Bed
2 Bath
988 sft

1108 59th Street SE #C, Auburn, WA, 98092

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 25732 115th Avenue SE #C101, Kent, WA, 98030 generates $2,722/mo in rent and, after a $1,958/mo payment, leaves $317/mo in cash flow. Total monthly income is $2,722/mo, and annual cash flow is $3,808/yr on $132,600 invested. Return on cash invested sits at 22.78% in year one, and rental yield is 8.17% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 118.03% and total cumulative return in cash sums $156,508. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,722/mo property income rather than buyer’s personal income.

Condo

Built in 1983

N/A lot

$N/A/sqft

No HOA