920 E Old Ranch Road #E1AllynWA98524
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 Allyn at 920 E Old Ranch Road #E1, Allyn, WA, 98524 offers a 8.07% rental yield on a $454,950 purchase with $3,061/mo rent. Total monthly income registers $3,061/mo, and a $2,227/mo payment leaves $326/mo available for distribution. Annual cash flow reaches $3,912/yr on $150,816 to close, and return on cash invested stands at 22.5% in year one. Equity gained on principal adds $2,936/yr while 5% annual appreciation supports $125,694 over five years. Portfolio math shows five-year ROI at 116.51% and total cumulative return in cash at $175,716. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,061/mo property income against a $2,227/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2018
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98524, Allyn, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,932 (100%) |
| Owner Occupied HU | 1,416 (73.3%) |
| Renter Occupied HU | 182 ( 9.4%) |
| Vacant Housing Units | 334 (17.3%) |
| Median Home Value | $538,971 |
| Average Home Value | $546,614 |
Housing Distribution
Address Breakdown
Residential
1,193
Single Family
1,193
Multi-Family
0
Businesses
109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: C.J. Stewart • Hawkins Poe
Mls Name: NWMLS
Mls ID: #2452303