9615 39th St Ct NW, Gig Harbor, WA, 98335 | $1,138/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

9615 39th St Ct NW, Gig Harbor, WA, 98335 | $1,138/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
8 Bath
10800 sft

11314 28th Street Ct NW, Gig Harbor, WA, 98335

3 Bed
3 Bath
3129 sft

3715 103rd Avenue Ct NW, Gig Harbor, WA, 98335

3 Bed
3 Bath
2860 sft

22415 S Herron Boulevard NW, Lakebay, WA, 98349

5 Bed
6 Bath
5484 sft

3844 Long Lake Loop SE, Olympia, WA, 98503

Nearby investment properties with comparable prices

4 Bed
4 Bath
- sft

6923 20th Avenue SE #1, Lacey, WA, 98503

3 Bed
2 Bath
1680 sft

11011 Seaview Drive, Anderson Island, WA, 98303

4 Bed
3 Bath
2426 sft

1533 Vineyard Avenue SE, Olympia, WA, 98501

3 Bed
2 Bath
1800 sft

6401 Sierra Drive SE, Olympia, WA, 98503

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Gig Harbor at 9615 39th St Ct NW, Gig Harbor, WA, 98335 listed at $649,000 pairs $5,040/mo rent with a $3,177/mo payment to leave $1,138/mo cash flow. Total monthly income runs $5,040/mo, and annual cash flow reaches $13,659/yr on $213,521 cash to close. Return on cash invested measures 26.46% in year one, and rental yield registers 9.32% at a $649,000 basis. Equity gained on principal adds $4,188/yr, and annual property appreciation at 5% supports $179,307 by year five. Five-year ROI tracks 137.7% and total cumulative return in cash totals $294,024. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,040/mo property income relative to a $3,177/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1910

4.64 Acres lot

$N/A/sqft

No HOA

More details about the property

PRICED TO SELL BELOW TAX ASSESSED VALUE! Easy to show! Private, wooded acreage featuring a main home, ADU, garage, office, & multiple outbuildings. Enjoy abundant wildlife & your own pond. Rustic log home sits on the upper portion of the property & offers 1,968 sq ft, 2 bdrms, 1.5 baths, a walk-in tub, kitchen w/island, & all appliances included. Heating/cooling features include F/A propane, propane heaters, & a mini-split with A/C. Second home/ADU, built in 1910, offers 1,248 sq ft, 3 bdrms, 1 bath, & wood stove. Separate office with 3/4 bath. The 1,216 sq ft detached garage includes a separate office w/half bath. Garage has 220V & a hoist. RV hookup. The property could accommodate multi-generational. Selling As-Is

Neighborhood Data

Neighborhood data shown for ZIP Code: 98335, Gig Harbor, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,627 (100%)
Owner Occupied HU	8,408 (72.3%)
Renter Occupied HU	2,620 (22.5%)
Vacant Housing Units	599 ( 5.2%)
Median Home Value	$799,902
Average Home Value	$898,738