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 Belfair at 90 NE Wanda Lane, Belfair, WA, 98528 priced at $429,250 pairs $2,791/mo rent with $189/mo cash flow after a $2,101/mo payment. Total monthly income equals $2,791/mo, and annual cash flow comes to $2,268/yr on $142,296 invested. Return on cash invested is 21.5% in year one, and rental yield stands at 7.8% on a $429,250 basis. Equity gained on principal adds $2,770/yr, and 5% annual appreciation accumulates to $118,594 by year five. Five-year ROI measures 111.25% and total cumulative return in cash reaches $158,311. For financing, Ziffy Mortgage’s DSCR program evaluates $2,791/mo property income against a $2,101/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
0.27 Acres lot
$N/A/sqft
$260 annually HOA
Neighborhood data shown for ZIP Code: 98528, Belfair, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,756 (100%) |
| Owner Occupied HU | 3,649 (63.4%) |
| Renter Occupied HU | 889 (15.4%) |
| Vacant Housing Units | 1,218 (21.2%) |
| Median Home Value | $506,882 |
| Average Home Value | $546,835 |
Residential
4,036
Single Family
4,035
Multi-Family
1
Businesses
421
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $429,250 |
| 2020-07-23 | Sold | $309,000 |
| 2020-06-21 | Pending sale | $309,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-10 | $3383.06 | -4.91% | $425,540 | 23.44% |
| 2022-04-10 | $3557.75 | 12.90% | $344,740 | 18.68% |
| 2021-04-10 | $3151.35 | 21.18% | $290,475 | 10.24% |
Listed by: Shannan Laudet • Adept Real Estate
Mls Name: NWMLS
Mls Provider:
Mls ID: #2352795
Disclaimer: Listing information is provided by the Northwest Multiple Listing Service (NWMLS). Property information is based on available data that may include MLS information, county records, and other sources. Listings marked with this symbol: provided by Northwest Multiple Listing Service, 2025. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 NWMLS. All rights are reserved. Disclaimer: The information contained in this listing has not been verified by Zillow, Inc. and should be verified by the buyer. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#39)
