416 S Bel Air Loop SW, Ocean Shores, WA, 98569 | $111/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

416 S Bel Air Loop SW, Ocean Shores, WA, 98569 | $111/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1450 sft

1479 Diamond Head Avenue SW, Ocean Shores, WA, 98569

1 Bed
3 Bath
1200 sft

1599 E Ocean Shores Boulevard SW #2 E, Ocean Shores, WA, 98569

3 Bed
2 Bath
1386 sft

444 W Wind Street NW, Ocean Shores, WA, 98569

2 Bed
2 Bath
1139 sft

455 N Portal Loop SW, Ocean Shores, WA, 98569

Nearby investment properties with comparable prices

3 Bed
2 Bath
1386 sft

444 W Wind Street NW, Ocean Shores, WA, 98569

2 Bed
1 Bath
1248 sft

1489 Diamond Head Avenue SW, Ocean Shores, WA, 98569

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Ocean Shores at 416 S Bel Air Loop SW, Ocean Shores, WA, 98569 priced at $325,000 pairs $2,065/mo rent with $111/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,065/mo, and annual cash flow comes to $1,333/yr on $107,738 invested. Return on cash invested is 21.15% in year one, and rental yield stands at 7.62% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 109.29% and total cumulative return in cash reaches $117,745. For financing, Ziffy Mortgage’s DSCR program evaluates $2,065/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2001

7,701 sqft lot

$N/A/sqft

No HOA

More details about the property

Large picture windows fill the front bringing in endless natural light. step out front and relax on your wrap around porch to take in the ocean smells and breezes. New carpet and flooring throughout this airy home. Main bath newly remodeled with a beautifully designed step in tile and glass shower. All new appliances in the newly updated kitchen. Second bedroom upstairs in loft area with a half bath. Easy access ramp located on the side to the deck for wheel chair access if needed. RV parking next to the detached garage. Garage brings you ample storage space. . Located in a quiet and well-maintained neighborhood. Lots of extra space for overnight stays in motor homes. All furniture and other items in the home are negociable to convey.As Is.

Neighborhood Data

Neighborhood data shown for ZIP Code: 98569, Ocean Shores, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,041 (100%)
Owner Occupied HU	3,028 (50.1%)
Renter Occupied HU	751 (12.4%)
Vacant Housing Units	2,262 (37.4%)
Median Home Value	$437,696
Average Home Value	$590,386