503 225th Lane NE #F105SammamishWA98074
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 Sammamish at 503 225th Lane NE #F105, Sammamish, WA, 98074 offers a 8.43% rental yield on a $449,888 purchase with $3,161/mo rent. Total monthly income registers $3,161/mo, and a $2,202/mo payment leaves $457/mo available for distribution. Annual cash flow reaches $5,480/yr on $149,138 to close, and return on cash invested stands at 23.58% in year one. Equity gained on principal adds $2,903/yr while 5% annual appreciation supports $124,296 over five years. Portfolio math shows five-year ROI at 122.32% and total cumulative return in cash at $182,419. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,161/mo property income against a $2,202/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98074, Sammamish, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,313 (100%) |
| Owner Occupied HU | 8,539 (82.8%) |
| Renter Occupied HU | 1,505 (14.6%) |
| Vacant Housing Units | 269 ( 2.6%) |
| Median Home Value | $1,316,335 |
| Average Home Value | $1,394,822 |
Housing Distribution
Address Breakdown
Residential
10,378
Single Family
9,468
Multi-Family
910
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Louis P. MacCubbin • Comble Property Management LLC
Mls Name: NWMLS
Mls ID: #2456745