9807 Bristonwood Drive W #1B, University Place, WA, 98467 | $802/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

9807 Bristonwood Drive W #1B, University Place, WA, 98467 | $802/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1662 sft

1548 McDonald Avenue, Dupont, WA, 98327

3 Bed
2 Bath
1686 sft

4760 Timothy Street SE, Lacey, WA, 98503

3 Bed
3 Bath
1569 sft

3024 Powder Ridge Street SE, Olympia, WA, 98501

3 Bed
2 Bath
1556 sft

1346 Chatham Drive SE, Olympia, WA, 98513

Nearby investment properties with comparable prices

3 Bed
2 Bath
2116 sft

706 Dennis Street SE #81, Tumwater, WA, 98501

3 Bed
2 Bath
1188 sft

2640 Aztec Drive NW, Olympia, WA, 98502

3 Bed
2 Bath
1024 sft

507 Malibu Drive SE, Lacey, WA, 98503

2 Bed
2 Bath
1088 sft

2821 60th Lane SE #B, Olympia, WA, 98501

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

Rental property for sale in University Place at 9807 Bristonwood Drive W #1B, University Place, WA, 98467 generates $2,665/mo in rent and, after a $1,517/mo payment, leaves $802/mo in cash flow. Total monthly income is $2,665/mo, and annual cash flow is $9,622/yr on $102,765 invested. Return on cash invested sits at 29.27% in year one, and rental yield is 10.32% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 152.81% and total cumulative return in cash sums $157,039. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,665/mo property income rather than buyer’s personal income.

Townhouse

Built in 1978

3,606 sqft lot

$N/A/sqft

No HOA

More details about the property

Perfectly located, just minutes from Chambers Bay Golf Course and scenic hiking trails; this 2-bedroom, 1.25-bath condo offers the perfect balance of comfort, style, and convenience. Thoughtful updates include new flooring throughout, remodeled bathrooms, brand-new kitchen cupboard doors, updated interior doors and trim, fresh paint, a new ceiling, water heater, and upgraded electrical panel. Upstairs, two spacious bedrooms create a peaceful retreat, while a private outdoor patio and storage space add everyday functionality. Enjoy the ease of a designated covered parking spot and proximity to schools, shopping, and restaurants. Move-in ready and perfectly placed to enjoy it all!

Neighborhood Data

Neighborhood data shown for ZIP Code: 98467, University Place, WA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,628 (100%)
Owner Occupied HU	3,750 (56.6%)
Renter Occupied HU	2,700 (40.7%)
Vacant Housing Units	178 ( 2.7%)
Median Home Value	$624,257
Average Home Value	$649,724