391 NE Larson Lake RoadBelfairWA98528
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 Belfair at 391 NE Larson Lake Road, Belfair, WA, 98528 earns $535/mo cash flow from $3,054/mo rent with a $2,051/mo payment. Total monthly income totals $3,054/mo, and annual cash flow totals $6,421/yr on $138,899 capital. ROI tracks 24.53% on current figures, and rental yield reads 8.75% at a $419,000 purchase. Equity gained on principal adds $2,704/yr, and 5% annual appreciation supports $115,762 over five years. Five-year ROI reaches 127.43% and total cumulative return in cash sums $177,005. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,054/mo property income instead of your personal income.
Manufactured
Built in 2002
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98528, Belfair, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,756 (100%) |
| Owner Occupied HU | 3,649 (63.4%) |
| Renter Occupied HU | 889 (15.4%) |
| Vacant Housing Units | 1,218 (21.2%) |
| Median Home Value | $506,882 |
| Average Home Value | $546,835 |
Housing Distribution
Address Breakdown
Residential
4,036
Single Family
4,035
Multi-Family
1
Businesses
421
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teri Camus • Best Choice Realty LLC
Mls Name: NWMLS
Mls ID: #2422414