124 Murphy StreetWaitsburgWA99361
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 Waitsburg at 124 Murphy Street, Waitsburg, WA, 99361 offers $2,506/mo rent that, after a $1,884/mo payment, leaves $192/mo cash flow. Total monthly income is $2,506/mo, and annual cash flow is $2,305/yr on $127,628 cash. Return on cash invested measures 21.71% in year one, and rental yield stands at 7.81% at a $385,000 entry. Equity gained on principal adds $2,484/yr while 5% annual appreciation compounds into $106,368 by year five. Five-year ROI records 112.32% and total cumulative return in cash reaches $143,350. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,506/mo property income versus a $1,884/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,549 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99361, Waitsburg, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 886 (100%) |
| Owner Occupied HU | 607 (68.5%) |
| Renter Occupied HU | 175 (19.8%) |
| Vacant Housing Units | 104 (11.7%) |
| Median Home Value | $401,079 |
| Average Home Value | $497,665 |
Housing Distribution
Address Breakdown
Residential
473
Single Family
473
Multi-Family
0
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wendy Wheatley • Kelly Right RE of Walla Walla
Mls Name: NWMLS
Mls ID: #2456523