3049 - Olivia Plan, Bucko EstatesSedro WoolleyWA98284
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
Total monthly income runs $4,830/mo, and annual cash flow reaches $913/yr on $249,218 cash to close. Return on cash invested measures 20.43% in year one, and rental yield registers 7.65% at a $757,500 basis. Equity gained on principal adds $4,888/yr, and annual property appreciation at 5% supports $209,283 by year five. Five-year ROI tracks 105.71% and total cumulative return in cash totals $263,456. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,830/mo property income relative to a $3,708/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98284, Sedro Woolley, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,218 (100%) |
| Owner Occupied HU | 7,749 (69.1%) |
| Renter Occupied HU | 2,912 (26.0%) |
| Vacant Housing Units | 557 ( 5.0%) |
| Median Home Value | $580,440 |
| Average Home Value | $626,039 |
Housing Distribution
Address Breakdown
Residential
10,394
Single Family
9,982
Multi-Family
412
Businesses
516
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • BYK Construction
Mls Name: BYK Construction
Mls ID: #N/A