Zenith Plan, Regency at Ten Trails - Eclipse Collection, Black Diamond, WA, 98010 | 6.39% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1380 sft

4011 E i Street, Tacoma, WA, 98404

3 Bed
2 Bath
1050 sft

12115 SE 223rd Drive, Kent, WA, 98031

3 Bed
2 Bath
1340 sft

2727 S 357th Place, Federal Way, WA, 98003

3 Bed
3 Bath
1517 sft

15512 Elm Street E #A,B,&C, Sumner, WA, 98390

Nearby investment properties with comparable prices

1 Bed
2 Bath
1409 sft

20613 147th Street Ct, Bonney Lake, WA, 98391

1 Bed
2 Bath
1409 sft

20613 147th Street Ct E #783, Bonney Lake, WA, 98391

3 Bed
3 Bath
2350 sft

Plan 2350 Modeled Plan, Falling Water, Bonney Lake, WA, 98391

3 Bed
2 Bath
1630 sft

812 Britschgi Street #44, Buckley, WA, 98321

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

Total monthly income equals $3,649/mo. Return on cash invested prints 17.56% in year one, and rental yield reads 6.39% against a $684,995 entry. Equity gained on principal adds $4,420/yr, while 5% annual appreciation compiles into $189,251 by year five. Five-year ROI reaches 90.01% and total cumulative return in cash sums $202,857. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,649/mo property income covering a $3,353/mo payment, not borrower’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