18501 52nd Ave #49 · Lynnwood, WA 98037

$89,000

2 bd · 1.0 ba · 728 sqft · Manufactured public records · 61 Days on market

Built 1977 9.65 ac lot $122/sqft · 54% above area

---

Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Schools +5.4/10.0
• Livability +3.9/5.0
• Rent growth +2.8/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Discover this stunning, fully remodeled gem in desirable Royalwood 55+ gated community, Lynnwood, WA! Featuring fresh interior/exterior paint, new cabinets, new metal roof, furnace, stainless steel appliances with hood vent, updated light fixtures/trim, all new double-paned vinyl windows/doors/handles, and a completely renovated bathroom (new vanity, toilet, shower). Move-in ready—just add furniture! Enjoy resort-style amenities in this peaceful 84-home park: recently renovated clubhouse w/ kitchen, fitness center, game room, BBQs, library, planned activities, landscaped grounds, laundry, boat/RV storage, and 24/7 security gate. Near shopping, dining, parks, medical services, I-5 a

Key facts

• Fully remodeled
• Renovated bathroom
• Fitness center

Tags

• FULLY REMODELED
• NEW CABINETS
• STAINLESS STEEL APPLIANCES
• RENOVATED BATHROOM
• RECENTLY RENOVATED CLUBHOUSE
• FITNESS CENTER

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath manufactured listed at $89k.

Deal economics

• At list price, monthly cash flow is $1k ($13k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $89k).
• Recommended offer: $84k (6.0% below list) — sets the bar for market timing.
• Cap rate 20.7% vs local median 2.2% in Lynnwood — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 77/100 on livability (#150 in WA, #3,226 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, employment A; Watch: crime F, cost of living F.
• Edmonds School District (suburban): math 54% / reading 65% proficiency, ranked #53 of 291 in WA (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: Rents rising (+1.4%/yr); 173 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,982 units permitted in Snohomish County in 2024 (1,492 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Snohomish County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 1.4% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 61 days — a 6% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Recommended offer $83,660 (6.0% below list)

Questions for the listing agent

1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 2.40% ✓
• Cap rate: 20.71%
• Cash-on-cash: 51.47%
• DSCR: 3.29
• GRM: 3.5

CMA / ARV

• ARV (median comp): $57,734
• List price: $89,000
• Delta: 54.15%
• Verdict: OVERPRICED
• Comps: 6 within 1.0 mi

Show comp detail 8 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
18501 52nd Ave W #37	0.08mi	2/1.0	784 (+8%)	6mo	$35,000	$45	79
5717 186th Pl SW #7	0.40mi	2/1.0	720 (-1%)	13mo	$127,000	$176	68
5001 180th St SW #33	0.28mi	2/1.0	791 (+9%)	9mo	$92,000	$116	65
5220 176th St SW #8	0.45mi	2/1.0	784 (+8%)	6mo	$60,000	$77	61
5001 180th St SW #29	0.28mi	2/1.0	784 (+8%)	17mo	$63,000	$80	60
5001 180th St SW #30	0.28mi	2/1.0	791 (+9%)	15mo	$100,000	$126	60
5001 180th St SW #28	0.28mi	2/1.0	791 (+9%)	16mo	$116,700	$148	59
17410 52nd Ave W #10	0.64mi	2/1.0	708 (-3%)	15mo	$70,000	$99	53

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.37% rent growth · sell at horizon

5-year hold

• IRR: 47.5%
• Equity multiple: 3.02×
• Total profit: $50,252
• Equity at exit: $13,270

10-year hold

• IRR: 52.5%
• Equity multiple: 5.73×
• Total profit: $117,894
• Equity at exit: $7,695

Cash invested: $24,920 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 28 Tenant-Leaning
• State Washington: 28 Tenant-Leaning · D+8
• County: — inherits STATE
• City: — inherits STATE

Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

Methodology + full state rankings →

ZIP-level market 98037

• Rents YoY: 1.4%
• Active inventory: 173
• Price-to-rent: 3.5×

Monthly cashflow live

• Estimated rent: $2,132 high
• Mortgage (P&I): −$467
• Tax est. 1.5%: −$111 /mo · $1,335/yr
• Insurance: −$37
• HOA: −$0
• Vacancy / Maint / Mgmt: −$448
• Net cashflow: $1,069

Break-even live

Break-even rent $779

Max offer price $89,000

Occupancy floor 45%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $22,250
• Closing costs: $2,670
• Reserves months: —
• Total cash needed: —

Rent comps 23 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5620 183rd St SW Lynnwood, WA	1.0–2.0	1.0	787	$2,075	$2.63	2d	2	0.38mi
5624 183rd St SW Lynnwood, WA	1.0–2.0	1.0	787	$2,100	$2.67	5d	2	0.41mi
4816 176th St SW Lynnwood, WA	1.0–2.0	1.0–1.5	802	$1,970	$2.45	3d	6	0.48mi
17828 44th Ave W Unit 2 Lynnwood, WA	2.0	2.0	750	$2,100	$2.80	44d	1	0.52mi
17828 44th Ave W Unit 4 Lynnwood, WA	1.0	1.0	450	$1,200	$2.67	44d	1	0.52mi
19801 50th Ave W Lynnwood, WA	1.0–2.0	1.0	825	$1,925	$2.33	5d	5	0.86mi
19309 40th Ave W Lynnwood, WA	2.0	1.0–1.5	707	$2,580	$3.65	44d	3	0.92mi
18124 36th Ave W Lynnwood, WA	1.0–2.0	1.0–2.0	821	$2,155	$2.62	3d	8	0.93mi
18505 36th Ave W Lynnwood, WA	1.0–2.0	1.0–2.0	776	$2,356	$3.04	2d	9	0.99mi
18031 36th Ave W Lynnwood, WA	1.0–2.0	1.0–2.0	760	$2,186	$2.88	2d	6	0.99mi
5720 198th St SW Lynnwood, WA	1.0	1.0	688	$1,525	$2.22	44d	1	1.00mi
19501 40th Ave W Lynnwood, WA	1.0–2.0	1.0	662	$2,346	$3.54	3d	25	1.00mi
4727 200th St SW Lynnwood, WA	1.0–2.0	1.0–1.5	875	$2,558	$2.92	2d	12	1.00mi
19900 56th Ave W Unit A33 Lynnwood, WA	1.0	1.0	675	$1,645	$2.44	15d	1	1.01mi
19815 Scriber Lake Rd Lynnwood, WA	1.0	1.0	495	$1,634	$3.30	3d	10	1.05mi
4001 198th St SW Lynnwood, WA	3.0	1.0–2.0	905	$3,115	$3.44	3d	242	1.08mi
4301 Alderwood Mall Blvd Lynnwood, WA	2.0	1.0	440	$2,100	$4.77	3d	14	1.09mi
16604 48th Ave W Lynnwood, WA	1.0–3.0	1.0–2.0	890	$2,162	$2.43	3d	9	1.11mi
19888 40th Ave W Lynnwood, WA	3.0	1.0–2.0	906	$2,233	$2.46	15d	21	1.15mi
19888 40th Ave W Lynnwood, WA	1.0	1.0	572	$2,565	$4.48	2d	8	1.15mi
3720 196th St SW Lynnwood, WA	1.0	1.0	507	$1,599	$3.15	2d	22	1.17mi
4200 Alderwood Mall Blvd Lynnwood, WA	2.0	1.0–2.0	702	$2,820	$4.01	2d	13	1.19mi
2927 Alderwood Mall Blvd Lynnwood, WA	3.0	1.0–2.0	1015	$3,182	$3.13	2d	29	1.36mi

Listing history 15 events

1. 2026-06-18
   days on market $89,000 Active 61 DOM
2. 2026-06-17
   days on market $89,000 Active 60 DOM
3. 2026-06-16
   days on market $89,000 Active 59 DOM
4. 2026-06-15
   days on market $89,000 Active 58 DOM
5. 2026-06-13
   days on market $89,000 Active 56 DOM
6. 2026-06-13
   pricedays on market $89,000 Active 55 DOM
7. 2026-06-09
   days on market $99,000 Active 52 DOM
8. 2026-06-08
   days on market $99,000 Active 51 DOM
9. 2026-06-07
   days on market $99,000 Active 50 DOM
10. 2026-06-04
    days on market $99,000 Active 47 DOM
11. 2026-06-03
    days on market $99,000 Active 46 DOM
12. 2026-06-02
    days on market $99,000 Active 45 DOM
13. 2026-06-01
    days on market $99,000 Active 44 DOM
14. 2026-05-31
    days on market $99,000 Active 43 DOM
15. 2026-04-18
    listed $99,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $25,580
• − Mortgage interest: −$4,985
• − Property taxes: −$1,335
• − Insurance: −$445
• − Repairs & maintenance: −$2,046
• − Management: −$2,046
• − Depreciation: −$2,589
• Taxable income: $12,133
• Est. tax owed @ 24.0%: −$2,912
• After-tax cash flow: $9,916/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Edmonds School District
• NCES district ID: 5302400
• Math proficiency: 54% ▼ -1.00%
• Reading proficiency: 65% ▬ 0.00%
• Median HH income: $67,451
• Composite: 53.94/100
• National rank: #3026
• State rank: #53 of 291 in WA

Livability — Lynnwood

• Score: 77/100
• State rank: #150
• US rank: #3226

Category grades

Amenities B Commute A+ Cost of living F Crime F Employment A Housing B Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Lynnwood, WA
• County: Snohomish County · 786,756 people
• City population: 152,865
• Metro: Seattle-Tacoma-Bellevue, WA
• Population (ZIP): 29,723
• Household income: $107,281
• Rent vs Own: 38.4% rent · 61.6% own
• Severe rent burden: 1090.0

Population outlook (Snohomish County) Hauer SSP2

• Today (2025): 899,800 people
• By 2030: 960,975 · +6.8%
• By 2040: 1,074,447 · +19.4%
• By 2050: 1,171,954 · +30.2%
• By 2075: 1,384,849 · +53.9%
• By 2100: 1,497,296 · +66.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.69)
• Race & ethnicity: White 48% Asian 23% Hispanic / Latino 15% Two or more races 12% Black 6%
• Hispanic origin (detail): Mexican 11%
• Common ancestry: Portuguese 3% Italian 3% Slovak 2%
• Foreign-born: 28% · Canada, China, South Korea
• Languages at home: 65% English-only · Spanish 10% Chinese 4% Korean 4%

Political lean MEDSL · Snohomish

• 2024 margin: D (+19.0) · D 57.8% · R 38.9% · Other 3.3%
• 2008→2024 swing: +0.1pp no change · 2008: 18.9pp · 2024: 19.0pp
• All cycles: 2024: D+19.0 2020: D+20.6 2016: D+16.6 2012: D+16.2 2008: D+18.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -847.19%
• Current HPI: 340.6136
• Rent YoY: ▲ 1.37%
• Metro: Seattle-Tacoma-Bellevue, WA
• State GDP YoY: ▲ 4.65%
• F500 in state: 22

Industry mix (Fortune 500 HQ in WA)

Industry	F500 HQs	Revenue
▸Retail	2	$269B
▸Technology / Retail	1	$638B
▸Technology	1	$245B
▸Telecommunications	1	$38B
▸Food / Beverage	1	$36B
▸Automotive / Trucks	1	$34B

Price history

1 event — show timeline

• 2026-04-18 Listed $99,000 NWMLS as Distributed by MLS Grid

Property tax history

-2.9%/yr

Latest (2026): $71 · +779.5% YoY. Source: county tax records.