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 Belfair at 40 NE Eagle Crest Place, Belfair, WA, 98528 priced at $515,000 converts $3,407/mo rent into $299/mo cash flow after a $2,521/mo obligation. Total monthly income equals $3,407/mo, and annual cash flow totals $3,591/yr on $169,435 invested. Return on cash invested prints 22.18% in year one, and rental yield reads 7.94% against a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation compiles into $142,285 by year five. Five-year ROI reaches 114.8% and total cumulative return in cash sums $194,509. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,407/mo property income covering a $2,521/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.33 Acres lot
$N/A/sqft
$140 annually HOA
Neighborhood data shown for ZIP Code: 98528, Belfair, WA area.
| 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 |
Residential
4,036
Single Family
4,035
Multi-Family
1
Businesses
421
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $515,000 |
| 2023-04-19 | Sold | $490,000 |
| 2023-04-07 | Pending sale | $480,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-29 | $3234.68 | 8.06% | $355,130 | 785.28% |
| 2022-05-29 | $2993.42 | 658.46% | $40,115 | 36.38% |
| 2021-05-29 | $394.67 | 40.33% | $29,415 | 8.00% |
Listed by: Doug Miller • SKP
Mls Name: NWMLS
Mls Provider:
Mls ID: #2377802
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)
