769 Shangri La CircleCoupevilleWA98239
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 Coupeville at 769 Shangri La Circle, Coupeville, WA, 98239 uses $150,833 cash to close to unlock $923/yr annual cash flow and $77/mo monthly cash flow. Total monthly income runs $2,812/mo, and a $2,227/mo payment keeps the spread at $77/mo. Purchase price stands at $455,000, and rental yield measures 7.42% with $2,812/mo rent. Return on cash invested shows 20.52% in year one, and 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 105.88% and total cumulative return in cash records $159,700. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,812/mo property income covering a $2,227/mo payment rather than investor’s personal income.
Manufactured
Built in 2023
9,901 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98239, Coupeville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,215 (100%) |
| Owner Occupied HU | 2,923 (69.3%) |
| Renter Occupied HU | 622 (14.8%) |
| Vacant Housing Units | 670 (15.9%) |
| Median Home Value | $709,163 |
| Average Home Value | $759,300 |
Housing Distribution
Address Breakdown
Residential
3,375
Single Family
3,192
Multi-Family
183
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Oliver Grimm • Windermere Whidbey Island
Mls Name: NWMLS
Mls ID: #2466134