108 1st StEndicottWA99125
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
Rental property for sale in Endicott at 108 1st St, Endicott, WA, 99125 generates $1,541/mo in rent and, after a $925/mo payment, leaves $405/mo in cash flow. Total monthly income is $1,541/mo, and annual cash flow is $4,859/yr on $62,654 invested. Return on cash invested sits at 27.66% in year one, and rental yield is 9.78% on a $189,000 entry. Equity gained on principal adds $1,220/yr, while 5% annual appreciation builds toward $52,217 over five years. Five-year ROI reaches 144.2% and total cumulative return in cash sums $90,346. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,541/mo property income rather than buyer’s personal income.
Manufactured
Built in 1998
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99125, Endicott, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 312 (100%) |
| Owner Occupied HU | 188 (60.3%) |
| Renter Occupied HU | 65 (20.8%) |
| Vacant Housing Units | 59 (18.9%) |
| Median Home Value | $228,571 |
| Average Home Value | $370,239 |
Housing Distribution
Address Breakdown
Residential
165
Single Family
165
Multi-Family
0
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jayci Cocking • Woodbridge Real Estate
Mls Name: PACMLS
Mls ID: #286449