25735 115th Avenue SE #J203,Kent,WA,98030

Investment Highlights

Rental property for sale in Kent at 25735 115th Avenue SE #J203, Kent, WA, 98030 generates $2,150/mo in rent and, after a $1,517/mo payment, leaves $287/mo in cash flow. Total monthly income is $2,150/mo, and annual cash flow is $3,442/yr on $102,765 invested. Return on cash invested sits at 23.26% in year one, and rental yield is 8.32% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 120.56% and total cumulative return in cash sums $123,895. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,150/mo property income rather than buyer’s personal income.