Plan 2350 Modeled Plan, Falling Water, Bonney Lake, WA, 98391 | $482/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2159 sft

8903 216th Street Ct E, Graham, WA, 98338

3 Bed
2 Bath
1340 sft

27236 117th Avenue SE, Kent, WA, 98030

3 Bed
1 Bath
1660 sft

2215 S 216th Street, Des Moines, WA, 98198

3 Bed
3 Bath
1497 sft

4732 E R Street, Tacoma, WA, 98404

Nearby investment properties with comparable prices

4 Bed
2 Bath
1370 sft

1610 M Street NE, Auburn, WA, 98002

3 Bed
1 Bath
970 sft

30450 1st Place S, Federal Way, WA, 98003

3 Bed
3 Bath
2029 sft

7216 177th Street E, Puyallup, WA, 98375

4 Bed
2 Bath
1317 sft

20020 99th Avenue E, Graham, WA, 98338

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 Bonney Lake at Plan 2350 Modeled Plan, Falling Water, Bonney Lake, WA, 98391 earns $482/mo cash flow from $3,986/mo rent with a $2,853/mo payment. Total monthly income totals $3,986/mo, and annual cash flow totals $5,784/yr on $191,791 capital. ROI tracks 23.08% on current figures, and rental yield reads 8.21% at a $582,950 purchase. Equity gained on principal adds $3,762/yr, and 5% annual appreciation supports $161,058 over five years. Five-year ROI reaches 119.58% and total cumulative return in cash sums $229,343. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,986/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA