6828-C S Highway 25 S Houseboat Two Rivers Marina Lck #F-24DavenportWA99122
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
Investment property for sale in Davenport at 6828-C S Highway 25 S Houseboat Two Rivers Marina Lck #F-24, Davenport, WA, 99122 offers a 9.06% rental yield on a $160,000 purchase with $1,208/mo rent. Total monthly income registers $1,208/mo, and a $783/mo payment leaves $246/mo available for distribution. Annual cash flow reaches $2,956/yr on $53,040 to close, and return on cash invested stands at 25.48% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,205 over five years. Portfolio math shows five-year ROI at 132.54% and total cumulative return in cash at $70,298. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,208/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99122, Davenport, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,353 (100%) |
| Owner Occupied HU | 1,394 (59.2%) |
| Renter Occupied HU | 315 (13.4%) |
| Vacant Housing Units | 644 (27.4%) |
| Median Home Value | $365,152 |
| Average Home Value | $409,127 |
Housing Distribution
Address Breakdown
Residential
1,536
Single Family
1,516
Multi-Family
20
Businesses
169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Suzette Alfonso • Windermere North
Mls Name: SMLS
Mls Provider:
Mls ID: #202514550
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.