28301 74th Drive NW #87StanwoodWA98292
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
Investment Highlights
Investment property for sale in Stanwood at 28301 74th Drive NW #87, Stanwood, WA, 98292 offers a 16.19% rental yield on a $625,715 purchase with $8,440/mo rent. Total monthly income registers $8,440/mo, and a $3,063/mo payment leaves $4,603/mo available for distribution. Annual cash flow reaches $55,239/yr on $205,860 to close, and return on cash invested stands at 46.89% in year one. Equity gained on principal adds $4,038/yr while 5% annual appreciation supports $172,874 over five years. Portfolio math shows five-year ROI at 247.45% and total cumulative return in cash at $509,397. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $8,440/mo property income against a $3,063/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,501 sqft lot
$N/A/sqft
$75 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98292, Stanwood, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,175 (100%) |
| Owner Occupied HU | 7,463 (73.3%) |
| Renter Occupied HU | 1,923 (18.9%) |
| Vacant Housing Units | 789 ( 7.8%) |
| Median Home Value | $782,401 |
| Average Home Value | $865,471 |
Housing Distribution
Address Breakdown
Residential
9,543
Single Family
9,169
Multi-Family
374
Businesses
681
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laura Hansen • D.R. Horton
Mls Name: NWMLS
Mls Provider:
Mls ID: #2376730
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-28 04:19:36 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)