4525 S Henderson Street #103SeattleWA98118
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 Seattle at 4525 S Henderson Street #103, Seattle, WA, 98118 uses $78,234 cash to close to unlock $4,518/yr annual cash flow and $376/mo monthly cash flow. Total monthly income runs $1,795/mo, and a $1,155/mo payment keeps the spread at $376/mo. Purchase price stands at $236,000, and rental yield measures 9.13% with $1,795/mo rent. Return on cash invested shows 25.68% in year one, and 5% annual appreciation builds toward $65,202 over five years. Five-year ROI reaches 133.61% and total cumulative return in cash records $104,526. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,795/mo property income covering a $1,155/mo payment rather than investor’s personal income.
Condo
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98118, Seattle, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,071 (100%) |
| Owner Occupied HU | 10,434 (52.0%) |
| Renter Occupied HU | 8,756 (43.6%) |
| Vacant Housing Units | 881 ( 4.4%) |
| Median Home Value | $876,613 |
| Average Home Value | $1,025,181 |
Housing Distribution
Address Breakdown
Residential
19,933
Single Family
13,469
Multi-Family
6,464
Businesses
1,135
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bo Yuan • eLink Realty
Mls Name: NWMLS
Mls ID: #2441680