9120 Johnson RoadAnderson IslandWA98303
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 Anderson Island at 9120 Johnson Road, Anderson Island, WA, 98303 earns $511/mo cash flow from $3,186/mo rent with a $2,178/mo payment. Total monthly income totals $3,186/mo, and annual cash flow totals $6,133/yr on $147,518 capital. ROI tracks 24.07% on current figures, and rental yield reads 8.59% at a $445,000 purchase. Equity gained on principal adds $2,872/yr, and 5% annual appreciation supports $122,945 over five years. Five-year ROI reaches 124.93% and total cumulative return in cash sums $184,292. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,186/mo property income instead of your personal income.
Single Family
Built in 2019
10,271 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98303, Anderson Island, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,174 (100%) |
| Owner Occupied HU | 612 (52.1%) |
| Renter Occupied HU | 81 ( 6.9%) |
| Vacant Housing Units | 481 (41.0%) |
| Median Home Value | $645,701 |
| Average Home Value | $708,538 |
Housing Distribution
Address Breakdown
Residential
960
Single Family
960
Multi-Family
0
Businesses
19
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sofia Sabeti • Coldwell Banker Bain
Mls Name: NWMLS
Mls ID: #2412774