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 Tumwater at 6017 S Capitol Boulevard, Tumwater, WA, 98501 priced at $549,000 converts $2,488/mo rent into after a $2,687/mo obligation. Total monthly income equals $2,488/mo. Return on cash invested prints 14.67% in year one, and rental yield reads 5.44% against a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation compiles into $151,679 by year five. Five-year ROI reaches 74.44% and total cumulative return in cash sums $134,456. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,488/mo property income covering a $2,687/mo payment, not borrower’s personal income.
Single Family
Built in 1956
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98501, Olympia, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,322 (100%) |
| Owner Occupied HU | 12,616 (59.2%) |
| Renter Occupied HU | 7,848 (36.8%) |
| Vacant Housing Units | 858 ( 4.0%) |
| Median Home Value | $574,804 |
| Average Home Value | $591,558 |
Residential
20,128
Single Family
17,521
Multi-Family
2,607
Businesses
1,559
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $549,000 |
| 1996-06-28 | Sold | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-26 | N/A | N/A | $383,400 | 5.65% |
| 2023-04-26 | $3635.34 | 5.48% | $362,900 | 2.83% |
| 2022-04-26 | $3446.59 | -3.35% | $352,900 | 16.55% |
Listed by: Suzie Elliott • Olympic Sotheby's Int'l Realty
Mls Name: NWMLS
Mls Provider:
Mls ID: #2365379
Disclaimer: Listing information is provided by the Northwest Multiple Listing Service (NWMLS). Property information is based on available data that may include MLS information, county records, and other sources. Listings marked with this symbol: provided by Northwest Multiple Listing Service, 2025. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 NWMLS. All rights are reserved. Disclaimer: The information contained in this listing has not been verified by Zillow, Inc. and should be verified by the buyer. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#39)
