912 Bell DriveCosmopolisWA98537
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 Cosmopolis at 912 Bell Drive, Cosmopolis, WA, 98537 earns $185/mo cash flow from $3,037/mo rent with a $2,322/mo payment. Total monthly income totals $3,037/mo, and annual cash flow totals $2,222/yr on $157,297 capital. ROI tracks 21.32% on current figures, and rental yield reads 7.68% at a $474,500 purchase. Equity gained on principal adds $3,062/yr, and 5% annual appreciation supports $131,096 over five years. Five-year ROI reaches 110.2% and total cumulative return in cash sums $173,334. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,037/mo property income instead of your personal income.
Single Family
Built in 1997
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98537, Cosmopolis, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 968 (100%) |
| Owner Occupied HU | 725 (74.9%) |
| Renter Occupied HU | 189 (19.5%) |
| Vacant Housing Units | 54 ( 5.6%) |
| Median Home Value | $371,965 |
| Average Home Value | $402,521 |
Housing Distribution
Address Breakdown
Residential
218
Single Family
218
Multi-Family
0
Businesses
41
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Quigg • Quigg & Co Real Estate
Mls Name: NWMLS
Mls ID: #2458370