40928 Wallace Falls Loop RoadGold BarWA98251
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 Gold Bar at 40928 Wallace Falls Loop Road, Gold Bar, WA, 98251 earns $479/mo cash flow from $3,635/mo rent with a $2,570/mo payment. Total monthly income totals $3,635/mo, and annual cash flow totals $5,745/yr on $172,725 capital. ROI tracks 23.39% on current figures, and rental yield reads 8.31% at a $525,000 purchase. Equity gained on principal adds $3,388/yr, and 5% annual appreciation supports $145,048 over five years. Five-year ROI reaches 121.22% and total cumulative return in cash sums $209,373. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,635/mo property income instead of your personal income.
Single Family
Built in 2005
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98251, Gold Bar, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,484 (100%) |
| Owner Occupied HU | 1,703 (68.6%) |
| Renter Occupied HU | 372 (15.0%) |
| Vacant Housing Units | 409 (16.5%) |
| Median Home Value | $567,935 |
| Average Home Value | $564,306 |
Housing Distribution
Address Breakdown
Residential
1,497
Single Family
1,497
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carrie Jo Gendron • FIRST AND MAIN
Mls Name: NWMLS
Mls ID: #2421317