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 Allyn at 71 E Sullivan Street, Allyn, WA, 98524 offers $3,775/mo rent that, after a $2,900/mo payment, leaves $213/mo cash flow. Total monthly income is $3,775/mo, and annual cash flow is $2,560/yr on $194,933 cash. Return on cash invested measures 21.37% in year one, and rental yield stands at 7.65% at a $592,500 entry. Equity gained on principal adds $3,823/yr while 5% annual appreciation compounds into $163,697 by year five. Five-year ROI records 110.44% and total cumulative return in cash reaches $215,277. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,775/mo property income versus a $2,900/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98524, Allyn, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,932 (100%) |
| Owner Occupied HU | 1,416 (73.3%) |
| Renter Occupied HU | 182 ( 9.4%) |
| Vacant Housing Units | 334 (17.3%) |
| Median Home Value | $538,971 |
| Average Home Value | $546,614 |
Residential
1,193
Single Family
1,193
Multi-Family
0
Businesses
109
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Darci A Keefer • Blue Pearl Properties
Mls Name: NWMLS
Mls ID: #2407642
