4325 Issaquah Pine Lake Road SE #704SammamishWA98075
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Sammamish rental at 4325 Issaquah Pine Lake Road SE #704, Sammamish, WA, 98075 sits in the solid-income band: 9.96% gross yield, $2,922/mo rent, $806/mo net after the $1,583/mo debt service, DSCR 1.85. Entry price of $352,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $97,251 and $3,242/yr in principal reduction bring total cumulative return to $185,056.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.2% |
| Monthly Cash Flow | $806 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,922 |
| Total Monthly Debt Service | $1,976 |
| DSCR Ratio | 1.48x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98075, Sammamish, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,376 (100%) |
| Owner Occupied HU | 6,896 (82.3%) |
| Renter Occupied HU | 1,285 (15.3%) |
| Vacant Housing Units | 195 ( 2.3%) |
| Median Home Value | $1,508,126 |
| Average Home Value | $1,527,616 |
Housing Distribution
Address Breakdown
Residential
8,545
Single Family
7,907
Multi-Family
638
Businesses
86
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
Townhouse
Built in 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98075, Sammamish, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,376 (100%) |
| Owner Occupied HU | 6,896 (82.3%) |
| Renter Occupied HU | 1,285 (15.3%) |
| Vacant Housing Units | 195 ( 2.3%) |
| Median Home Value | $1,508,126 |
| Average Home Value | $1,527,616 |
Housing Distribution
Address Breakdown
Residential
8,545
Single Family
7,907
Multi-Family
638
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cari L Franklin • John L. Scott Federal Way
Mls Name: NWMLS
Mls ID: #2429420