31003 14th Avenue S UNIT B5Federal WayWA98003
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 Federal Way at 31003 14th Avenue S UNIT B5, Federal Way, WA, 98003 earns $509/mo cash flow from $2,288/mo rent with a $1,449/mo payment. Total monthly income totals $2,288/mo, and annual cash flow totals $6,102/yr on $98,107 capital. ROI tracks 26.13% on current figures, and rental yield reads 9.28% at a $295,950 purchase. Equity gained on principal adds $1,910/yr, and 5% annual appreciation supports $81,766 over five years. Five-year ROI reaches 135.99% and total cumulative return in cash sums $133,416. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,288/mo property income instead of your personal income.
Condo
Built in 1976
N/A lot
$N/A/sqft
Has HOA fee HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98003, Federal Way, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,028 (100%) |
| Owner Occupied HU | 9,192 (45.9%) |
| Renter Occupied HU | 10,187 (50.9%) |
| Vacant Housing Units | 649 ( 3.2%) |
| Median Home Value | $539,109 |
| Average Home Value | $663,372 |
Housing Distribution
Address Breakdown
Residential
19,426
Single Family
12,485
Multi-Family
6,941
Businesses
1,833
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Siena Bovenkamp • eXp Realty
Mls Name: NWMLS
Mls Provider:
Mls ID: #2344853
Disclaimer: Listing information is provided by the Northwest Multiple Listing Service (NWMLS). Property information is based on available data that may include MLS information, county records, and other sources. Listings marked with this symbol: provided by Northwest Multiple Listing Service, 2025. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 NWMLS. All rights are reserved. Disclaimer: The information contained in this listing has not been verified by Zillow, Inc. and should be verified by the buyer. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#39)