5131 Southgate Drive SW, Pt Orchard, WA, 98367 | $851/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5131 Southgate Drive SW, Pt Orchard, WA, 98367 | $851/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2337 sft

8820 E State Route 106, Union, WA, 98592

3 Bed
3 Bath
1894 sft

210 E Cedarland Lane, Allyn, WA, 98524

3 Bed
3 Bath
2250 sft

40 E Seahawks Way, Belfair, WA, 98528

2 Bed
2 Bath
2584 sft

10812 Minterwood Drive NW, Gig Harbor, WA, 98329

Nearby investment properties with comparable prices

3 Bed
2 Bath
1482 sft

30 E Ballycastle Way, Shelton, WA, 98584

2 Bed
2 Bath
1404 sft

320 E Lake Devereaux Road, Belfair, WA, 98524

4 Bed
2 Bath
2648 sft

407 N 6th Street, Shelton, WA, 98584

3 Bed
3 Bath
1452 sft

360 E Penzance Road W, Shelton, WA, 98584

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Pt Orchard at 5131 Southgate Drive SW, Pt Orchard, WA, 98367 listed at $440,000 pairs $3,496/mo rent with a $2,154/mo payment to leave $851/mo cash flow. Total monthly income runs $3,496/mo, and annual cash flow reaches $10,208/yr on $145,860 cash to close. Return on cash invested measures 26.91% in year one, and rental yield registers 9.53% at a $440,000 basis. Equity gained on principal adds $2,839/yr, and annual property appreciation at 5% supports $121,564 by year five. Five-year ROI tracks 140.14% and total cumulative return in cash totals $204,406. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,496/mo property income relative to a $2,154/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Manufactured

Built in 2020

0.36 Acres lot

$N/A/sqft

No HOA

More details about the property

Move-in ready 2020 manufactured home in Southgate! This spacious 3-bed, 2-bath layout features open sightlines between kitchen, dining, living, and entry areas. Primary bedroom is separated for privacy. Recent updates include new vinyl flooring, carpet, and interior paint. Enjoy modern comfort, a well-maintained lot, off-street parking, and easy access to schools, shopping, and commuter routes.

Neighborhood Data

Neighborhood data shown for ZIP Code: 98367, Port Orchard, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,200 (100%)
Owner Occupied HU	10,803 (81.8%)
Renter Occupied HU	1,807 (13.7%)
Vacant Housing Units	590 ( 4.5%)
Median Home Value	$611,255
Average Home Value	$654,285