[503] 5th Floor, Waterview, 2 Bed Plan, 1025 Waterfront CondominiumBellinghamWA98225
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 Bellingham at [503] 5th Floor, Waterview, 2 Bed Plan, 1025 Waterfront Condominium, Bellingham, WA, 98225 listed at $1,260,000 pairs $2,156/mo rent with a $6,167/mo payment. Total monthly income runs $2,156/mo. Return on cash invested measures 2.68% in year one, and rental yield registers 2.05% at a $1,260,000 basis. Equity gained on principal adds $8,131/yr, and annual property appreciation at 5% supports $348,115 by year five. Five-year ROI tracks 10.75% and total cumulative return in cash totals $43,881. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,156/mo property income relative to a $6,167/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2025
N/A lot
$N/A/sqft
$600 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98225, Bellingham, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,865 (100%) |
| Owner Occupied HU | 9,090 (38.1%) |
| Renter Occupied HU | 13,336 (55.9%) |
| Vacant Housing Units | 1,439 ( 6.0%) |
| Median Home Value | $726,050 |
| Average Home Value | $791,333 |
Housing Distribution
Address Breakdown
Residential
21,880
Single Family
15,965
Multi-Family
5,915
Businesses
2,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Harcourt Developments
Mls Name: Harcourt Developments
Mls ID: #N/A