5118 164th Street SW #C6EdmondsWA98026
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
Rental property for sale in Edmonds at 5118 164th Street SW #C6, Edmonds, WA, 98026 generates $3,952/mo in rent and, after a $3,181/mo payment, leaves $45/mo in cash flow. Total monthly income is $3,952/mo, and annual cash flow is $543/yr on $213,817 invested. Return on cash invested sits at 20.31% in year one, and rental yield is 7.3% on a $649,900 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation builds toward $179,555 over five years. Five-year ROI reaches 104.76% and total cumulative return in cash sums $223,986. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,952/mo property income rather than buyer’s personal income.
Townhouse
Built in 2021
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98026, Edmonds, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,338 (100%) |
| Owner Occupied HU | 11,408 (69.8%) |
| Renter Occupied HU | 4,545 (27.8%) |
| Vacant Housing Units | 385 ( 2.4%) |
| Median Home Value | $868,278 |
| Average Home Value | $980,779 |
Housing Distribution
Address Breakdown
Residential
15,641
Single Family
13,308
Multi-Family
2,333
Businesses
604
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kamran Mostofi • eXp Realty
Mls Name: NWMLS
Mls ID: #2441206