27648 Woodside Road NEKingstonWA98346
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 27648 Woodside Road NE, Kingston, WA, 98346 in Kingston speaks for itself: 11.01% gross on a $299,000 price, generating $2,743/mo in rent and $946/mo in net income after the $1,344/mo debt service. DSCR 2.04, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,350 stacks alongside $82,608 in projected five-year appreciation and $2,754/yr in principal reduction. Projected total cumulative return: $174,072.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $946 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,743 |
| Total Monthly Debt Service | $1,678 |
| DSCR Ratio | 1.63x |
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.
Manufactured
Built in 1980
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98346, Kingston, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,716 (100%) |
| Owner Occupied HU | 3,569 (75.7%) |
| Renter Occupied HU | 799 (16.9%) |
| Vacant Housing Units | 348 ( 7.4%) |
| Median Home Value | $697,923 |
| Average Home Value | $739,821 |
Housing Distribution
Address Breakdown
Residential
3,831
Single Family
3,830
Multi-Family
1
Businesses
329
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
Manufactured
Built in 1980
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98346, Kingston, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,716 (100%) |
| Owner Occupied HU | 3,569 (75.7%) |
| Renter Occupied HU | 799 (16.9%) |
| Vacant Housing Units | 348 ( 7.4%) |
| Median Home Value | $697,923 |
| Average Home Value | $739,821 |
Housing Distribution
Address Breakdown
Residential
3,831
Single Family
3,830
Multi-Family
1
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Catherine Arlen • Windermere RE West Sound Inc.
Mls Name: NWMLS
Mls ID: #2423927