1201 E Eider Lane #25EllensburgWA98926
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 Ellensburg at 1201 E Eider Lane #25, Ellensburg, WA, 98926 offers a 7.84% rental yield on a $449,995 purchase with $2,940/mo rent. Total monthly income registers $2,940/mo, and a $2,203/mo payment leaves $235/mo available for distribution. Annual cash flow reaches $2,814/yr on $149,173 to close, and return on cash invested stands at 21.8% in year one. Equity gained on principal adds $2,904/yr while 5% annual appreciation supports $124,325 over five years. Portfolio math shows five-year ROI at 112.74% and total cumulative return in cash at $168,172. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,940/mo property income against a $2,203/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
6,655 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98926, Ellensburg, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,755 (100%) |
| Owner Occupied HU | 8,014 (50.9%) |
| Renter Occupied HU | 6,588 (41.8%) |
| Vacant Housing Units | 1,153 ( 7.3%) |
| Median Home Value | $493,263 |
| Average Home Value | $565,906 |
Housing Distribution
Address Breakdown
Residential
14,353
Single Family
12,924
Multi-Family
1,429
Businesses
1,074
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Curtis Goodwin • D.R. Horton
Mls Name: NWMLS
Mls ID: #2471984