Design 1 Plan, Aberdour LandingBothellWA98012
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
Rental property for sale in Bothell at Design 1 Plan, Aberdour Landing, Bothell, WA, 98012 offers $5,280/mo rent that, after a $2,936/mo payment, leaves $1,479/mo cash flow. Total monthly income is $5,280/mo, and annual cash flow is $17,749/yr on $197,367 cash. Return on cash invested measures 29.05% in year one, and rental yield stands at 10.56% at a $599,900 entry. Equity gained on principal adds $3,871/yr while 5% annual appreciation compounds into $165,741 by year five. Five-year ROI records 152.06% and total cumulative return in cash reaches $300,112. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,280/mo property income versus a $2,936/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98012, Bothell, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,137 (100%) |
| Owner Occupied HU | 19,278 (64.0%) |
| Renter Occupied HU | 10,006 (33.2%) |
| Vacant Housing Units | 853 ( 2.8%) |
| Median Home Value | $864,950 |
| Average Home Value | $912,604 |
Housing Distribution
Address Breakdown
Residential
27,982
Single Family
21,878
Multi-Family
6,104
Businesses
673
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Westcott Homes
Mls Name: Westcott Homes
Mls Provider:
Mls ID: #N/A