1020 NW El Dorado DrPullmanWA99163
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 Pullman at 1020 NW El Dorado Dr, Pullman, WA, 99163 offers a 8.28% rental yield on a $449,500 purchase with $3,100/mo rent. Total monthly income registers $3,100/mo, and a $2,200/mo payment leaves $398/mo available for distribution. Annual cash flow reaches $4,777/yr on $149,009 to close, and return on cash invested stands at 23.11% in year one. Equity gained on principal adds $2,901/yr while 5% annual appreciation supports $124,189 over five years. Portfolio math shows five-year ROI at 119.82% and total cumulative return in cash at $178,541. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,100/mo property income against a $2,200/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99163, Pullman, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,993 (100%) |
| Owner Occupied HU | 4,536 (30.3%) |
| Renter Occupied HU | 8,806 (58.7%) |
| Vacant Housing Units | 1,651 (11.0%) |
| Median Home Value | $463,249 |
| Average Home Value | $503,804 |
Housing Distribution
Address Breakdown
Residential
14,110
Single Family
9,458
Multi-Family
4,652
Businesses
855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eve Fortenbery • Coldwell Banker Tomlinson Associates
Mls Name: PACMLS
Mls ID: #288414