33 Ocean Lane, Copalis Beach, WA, 98535 | $185/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1159 sft

886 Pheasant Court SW, Ocean Shores, WA, 98569

Investment Property+ 1 more

2 Bed
2 Bath
1121 sft

449 Yorkmar Street SW, Ocean Shores, WA, 98569

3 Bed
2 Bath
2010 sft

875 Pheasant Court SW, Ocean Shores, WA, 98569

3 Bed
2 Bath
1116 sft

1421 Ocean Crest Avenue SW, Ocean Shores, WA, 98569

Nearby investment properties with comparable prices

3 Bed
2 Bath
1387 sft

165 Spruce Loop SW, Ocean Shores, WA, 98569

2 Bed
2 Bath
1072 sft

708 S Broadway Street, Westport, WA, 98595

2 Bed
2 Bath
1030 sft

932 Wawona Avenue SE, Ocean Shores, WA, 98569

2 Bed
2 Bath
1008 sft

1277 Fleetwood Avenue SW, Ocean Shores, WA, 98569

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Copalis Beach at 33 Ocean Lane, Copalis Beach, WA, 98535 at $425,000 posts ROI 21.49% with $185/mo cash flow from $2,740/mo rent. Total monthly income equals $2,740/mo, and annual cash flow records $2,225/yr on $140,888 to close. Return on cash invested measures 21.49% and rental yield reads 7.74% at the current $425,000. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 by year five. Five-year ROI prints 111.09% and total cumulative return in cash totals $156,509.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,740/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1976

9,583 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 98535, Copalis Beach, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	424 (100%)
Owner Occupied HU	213 (50.2%)
Renter Occupied HU	46 (10.8%)
Vacant Housing Units	165 (38.9%)
Median Home Value	$318,224
Average Home Value	$299,472