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 Shelton at 80 E Ann Arbor Drive, Shelton, WA, 98584 priced at $517,900 pairs $3,197/mo rent with $84/mo cash flow after a $2,535/mo payment. Total monthly income equals $3,197/mo, and annual cash flow comes to $1,004/yr on $170,389 invested. Return on cash invested is 20.65% in year one, and rental yield stands at 7.41% on a $517,900 basis. Equity gained on principal adds $3,342/yr, and 5% annual appreciation accumulates to $143,086 by year five. Five-year ROI measures 106.56% and total cumulative return in cash reaches $181,560. For financing, Ziffy Mortgage’s DSCR program evaluates $3,197/mo property income against a $2,535/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98584, Shelton, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,936 (100%) |
| Owner Occupied HU | 12,036 (67.1%) |
| Renter Occupied HU | 3,532 (19.7%) |
| Vacant Housing Units | 2,368 (13.2%) |
| Median Home Value | $462,070 |
| Average Home Value | $497,220 |
Residential
15,359
Single Family
15,021
Multi-Family
338
Businesses
1,016
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: Kelly Ecklund • Ecklund Properties
Mls Name: NWMLS
Mls ID: #2435754
