Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Olympia at 3303 Gravelly Beach Loop NW, Olympia, WA, 98502 generates $4,862/mo in rent, after a $6,852/mo payment. Total monthly income is $4,862/mo. Return on cash invested sits at 10.97% in year one, and rental yield is 4.17% on a $1,399,900 entry. Equity gained on principal adds $9,033/yr, while 5% annual appreciation builds toward $386,767 over five years. Five-year ROI reaches 54.56% and total cumulative return in cash sums $247,476. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,862/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98502, Olympia, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,410 (100%) |
| Owner Occupied HU | 8,622 (52.5%) |
| Renter Occupied HU | 6,848 (41.7%) |
| Vacant Housing Units | 940 ( 5.7%) |
| Median Home Value | $624,493 |
| Average Home Value | $686,725 |
Residential
15,624
Single Family
12,821
Multi-Family
2,803
Businesses
966
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tim Lynch • Olympic Sotheby's Int'l Realty
Mls Name: NWMLS
Mls ID: #2394657
