602 S 1st StreetRoslynWA98941
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 Roslyn at 602 S 1st Street, Roslyn, WA, 98941 generates $3,018/mo in rent, after a $2,932/mo payment. Total monthly income is $3,018/mo. Return on cash invested sits at 16.51% in year one, and rental yield is 6.05% on a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 84.37% and total cumulative return in cash sums $166,270. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,018/mo property income rather than buyer’s personal income.
Single Family
Built in 1900
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98941, Roslyn, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 691 (100%) |
| Owner Occupied HU | 378 (54.7%) |
| Renter Occupied HU | 104 (15.1%) |
| Vacant Housing Units | 209 (30.2%) |
| Median Home Value | $718,750 |
| Average Home Value | $927,487 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
85
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kerry Jo Horn • John L. Scott RE Cle Elum
Mls Name: NWMLS
Mls ID: #2414079