5329 S Vista Drive E, Bonney Lake, WA, 98391 | $212/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
890 sft

37632 W Lake Walker Drive SE, Enumclaw, WA, 98022

3 Bed
1 Bath
1312 sft

2325 S Wilkeson Street, Tacoma, WA, 98405

2 Bed
2 Bath
1393 sft

14413 Riverwalk Drive, Sumner, WA, 98390

3 Bed
2 Bath
1092 sft

20208 56th Avenue Ct E, Spanaway, WA, 98387

Nearby investment properties with comparable prices

2 Bed
3 Bath
1669 sft

22532 43rd Ave S #19-2, Kent, WA, 98032

Investment Property+ 2 more

8 Bed
2 Bath
3276 sft

502 17th Avenue SW, Puyallup, WA, 98371

3 Bed
2 Bath
1380 sft

4011 E i Street, Tacoma, WA, 98404

3 Bed
2 Bath
1632 sft

7914 49th Avenue E, Tacoma, WA, 98443

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 Bonney Lake at 5329 S Vista Drive E, Bonney Lake, WA, 98391 uses $181,263 cash to close to unlock $2,541/yr annual cash flow and $212/mo monthly cash flow. Total monthly income runs $3,524/mo, and a $2,697/mo payment keeps the spread at $212/mo. Purchase price stands at $550,950, and rental yield measures 7.68% with $3,524/mo rent. Return on cash invested shows 21.46% in year one, and 5% annual appreciation builds toward $152,217 over five years. Five-year ROI reaches 110.9% and total cumulative return in cash records $201,020. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,524/mo property income covering a $2,697/mo payment rather than investor’s personal income.

Single Family

Built in 1999

0.27 Acres lot

$N/A/sqft

No HOA