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 970 E Trails End Dr, Belfair, WA, 98528 generates $2,780/mo in rent and, after a $1,542/mo payment, leaves $880/mo in cash flow. Total monthly income is $2,780/mo, and annual cash flow is $10,560/yr on $104,423 invested. Return on cash invested sits at 30.02% in year one, and rental yield is 10.59% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 156.84% and total cumulative return in cash sums $163,781. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,780/mo property income rather than buyer’s personal income.
Manufactured
Built in 1999
0.46 Acres lot
$N/A/sqft
$75 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 |
|---|---|---|
| 2025-05-30 | Sold | $315,000 |
| 2025-05-03 | Pending sale | $315,000 |
| 2025-05-01 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $1915.15 | 4.59% | $249,800 | 8.02% |
| 2023-10-08 | $1831.04 | -6.40% | $231,255 | -9.04% |
| 2022-10-08 | $1956.28 | -16.58% | $254,230 | 17.97% |
Listed by: Ledeana Strand • Paramount Real Estate Group
Mls Name: NWMLS
Mls Provider:
Mls ID: #2366635
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)
