Willow Plan, Ten Trails Mountain View : Cottage CollectionBlack DiamondWA98010
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 Black Diamond at Willow Plan, Ten Trails Mountain View: Cottage Collection, Black Diamond, WA, 98010 uses $202,319 cash to close to unlock $13,168/yr annual cash flow and $1,097/mo monthly cash flow. Total monthly income runs $4,794/mo, and a $3,010/mo payment keeps the spread at $1,097/mo. Purchase price stands at $614,950, and rental yield measures 9.35% with $4,794/mo rent. Return on cash invested shows 26.57% in year one, and 5% annual appreciation builds toward $169,899 over five years. Five-year ROI reaches 138.29% and total cumulative return in cash records $279,793. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,794/mo property income covering a $3,010/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98010, Black Diamond, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,295 (100%) |
| Owner Occupied HU | 2,684 (81.5%) |
| Renter Occupied HU | 440 (13.4%) |
| Vacant Housing Units | 171 ( 5.2%) |
| Median Home Value | $964,639 |
| Average Home Value | $1,018,839 |
Housing Distribution
Address Breakdown
Residential
3,368
Single Family
3,192
Multi-Family
176
Businesses
196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A