The Cottage Plan, Belvidere CottagesSeattleWA98126
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
Investment property for sale in Seattle at The Cottage Plan, Belvidere Cottages, Seattle, WA, 98126 listed at $599,950 pairs $3,298/mo rent with a $2,936/mo payment. Total monthly income runs $3,298/mo. Return on cash invested measures 17.82% in year one, and rental yield registers 6.6% at a $599,950 basis. Equity gained on principal adds $3,871/yr, and annual property appreciation at 5% supports $165,755 by year five. Five-year ROI tracks 91.54% and total cumulative return in cash totals $180,692. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,298/mo property income relative to a $2,936/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$60 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98126, Seattle, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,851 (100%) |
| Owner Occupied HU | 6,229 (52.6%) |
| Renter Occupied HU | 5,109 (43.1%) |
| Vacant Housing Units | 513 ( 4.3%) |
| Median Home Value | $865,546 |
| Average Home Value | $1,031,425 |
Housing Distribution
Address Breakdown
Residential
10,978
Single Family
7,534
Multi-Family
3,444
Businesses
323
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • J&T Development
Mls Name: J&T Development
Mls Provider:
Mls ID: #N/A