26221 116th Avenue SE #F103,Kent,WA,98030

Investment Highlights

Rental property for sale in Kent at 26221 116th Avenue SE #F103, Kent, WA, 98030 generates $2,465/mo in rent and, after a $1,370/mo payment, leaves $782/mo in cash flow. Total monthly income is $2,465/mo, and annual cash flow is $9,388/yr on $92,820 invested. Return on cash invested sits at 30.02% in year one, and rental yield is 10.56% on a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 156.88% and total cumulative return in cash sums $145,617. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,465/mo property income rather than buyer’s personal income.