Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Shelton at 530 E Aycliffe Drive, Shelton, WA, 98584 generates $2,908/mo in rent and, after a $2,251/mo payment, leaves $15/mo in cash flow. Total monthly income is $2,908/mo, and annual cash flow is $184/yr on $152,490 invested. Return on cash invested sits at 20.03% in year one, and rental yield is 7.59% on a $460,000 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,090 over five years. Five-year ROI reaches 103.63% and total cumulative return in cash sums $158,029. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,908/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.39 Acres lot
$N/A/sqft
$128 monthly HOA
Neighborhood data shown for ZIP Code: 98584, Shelton, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,936 (100%) |
| Owner Occupied HU | 12,036 (67.1%) |
| Renter Occupied HU | 3,532 (19.7%) |
| Vacant Housing Units | 2,368 (13.2%) |
| Median Home Value | $462,070 |
| Average Home Value | $497,220 |
Residential
15,359
Single Family
15,021
Multi-Family
338
Businesses
1,016
Date | Event | Price |
|---|---|---|
| 2025-09-29 | Sold | $460,000 |
| 2025-09-04 | Pending sale | $469,900 |
| 2025-08-29 | Listed for sale | $469,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-30 | $1891.51 | 379.82% | $46,290 | 78.76% |
| 2023-10-30 | $394.21 | 51.93% | $25,895 | -6.36% |
| 2022-10-30 | $259.47 | -13.19% | $27,655 | 17.86% |
Listed by: Jill Petty • John L. Scott Shelton
Mls Name: NWMLS
Mls Provider:
Mls ID: #2414473
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-29 21:19:22 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)
