801 W Kelly Dr #20BNewportWA99156
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 Newport at 801 W Kelly Dr #20B, Newport, WA, 99156 listed at $104,999 pairs $843/mo rent with a $514/mo payment to leave $212/mo cash flow. Total monthly income runs $843/mo, and annual cash flow reaches $2,541/yr on $34,807 cash to close. Return on cash invested measures 27.21% in year one, and rental yield registers 9.63% at a $104,999 basis. Equity gained on principal adds $678/yr, and annual property appreciation at 5% supports $29,009 by year five. Five-year ROI tracks 141.8% and total cumulative return in cash totals $49,357. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $843/mo property income relative to a $514/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99156, Newport, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,995 (100%) |
| Owner Occupied HU | 2,913 (58.3%) |
| Renter Occupied HU | 805 (16.1%) |
| Vacant Housing Units | 1,277 (25.6%) |
| Median Home Value | $471,257 |
| Average Home Value | $500,637 |
Housing Distribution
Address Breakdown
Residential
3,215
Single Family
3,055
Multi-Family
160
Businesses
280
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Young • Amplify Real Estate Services
Mls Name: SMLS
Mls Provider:
Mls ID: #202514982
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.