160 E Langdon RoadWalla WallaWA99362
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 Walla Walla at 160 E Langdon Road, Walla Walla, WA, 99362 priced at $459,000 converts $3,558/mo rent into $798/mo cash flow after a $2,247/mo obligation. Total monthly income equals $3,558/mo, and annual cash flow totals $9,581/yr on $152,159 invested. Return on cash invested prints 26.21% in year one, and rental yield reads 9.3% against a $459,000 entry. Equity gained on principal adds $2,962/yr, while 5% annual appreciation compiles into $126,813 by year five. Five-year ROI reaches 136.39% and total cumulative return in cash sums $207,527. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,558/mo property income covering a $2,247/mo payment, not borrower’s personal income.
Single Family
Built in 1974
1.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99362, Walla Walla, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,781 (100%) |
| Owner Occupied HU | 10,838 (61.0%) |
| Renter Occupied HU | 5,653 (31.8%) |
| Vacant Housing Units | 1,290 ( 7.3%) |
| Median Home Value | $447,553 |
| Average Home Value | $489,614 |
Housing Distribution
Address Breakdown
Residential
17,029
Single Family
15,302
Multi-Family
1,727
Businesses
1,765
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jack Conley • Windermere RE Walla Walla
Mls Name: NWMLS
Mls ID: #2419187