30875 State Route 20 #H102Oak HarborWA98277
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 Oak Harbor at 30875 State Route 20 #H102, Oak Harbor, WA, 98277 offers a 8.92% rental yield on a $330,000 purchase with $2,453/mo rent. Total monthly income registers $2,453/mo, and a $1,615/mo payment leaves $470/mo available for distribution. Annual cash flow reaches $5,634/yr on $109,395 to close, and return on cash invested stands at 25.06% in year one. Equity gained on principal adds $2,129/yr while 5% annual appreciation supports $91,173 over five years. Portfolio math shows five-year ROI at 130.25% and total cumulative return in cash at $142,487. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,453/mo property income against a $1,615/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2000
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98277, Oak Harbor, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,793 (100%) |
| Owner Occupied HU | 10,670 (60.0%) |
| Renter Occupied HU | 6,063 (34.1%) |
| Vacant Housing Units | 1,060 ( 6.0%) |
| Median Home Value | $508,169 |
| Average Home Value | $585,098 |
Housing Distribution
Address Breakdown
Residential
16,785
Single Family
15,582
Multi-Family
1,203
Businesses
983
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wil G. Coloma • RE/MAX Elite
Mls Name: NWMLS
Mls ID: #2462754