35 N Airport WayFriday HarborWA98250
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 Friday Harbor at 35 N Airport Way, Friday Harbor, WA, 98250 uses $149,175 cash to close to unlock $8,574/yr annual cash flow and $715/mo monthly cash flow. Total monthly income runs $3,420/mo, and a $2,203/mo payment keeps the spread at $715/mo. Purchase price stands at $450,000, and rental yield measures 9.12% with $3,420/mo rent. Return on cash invested shows 25.66% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 133.45% and total cumulative return in cash records $199,074. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,420/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 2004
2.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98250, Friday Harbor, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,286 (100%) |
| Owner Occupied HU | 3,200 (50.9%) |
| Renter Occupied HU | 1,072 (17.1%) |
| Vacant Housing Units | 2,014 (32.0%) |
| Median Home Value | $857,037 |
| Average Home Value | $1,035,468 |
Housing Distribution
Address Breakdown
Residential
3,846
Single Family
3,734
Multi-Family
112
Businesses
733
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kyle Lee • Real Broker LLC
Mls Name: NWMLS
Mls ID: #2375040