21018 E Highway 12WaitsburgWA99361
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 Waitsburg at 21018 E Highway 12, Waitsburg, WA, 99361 uses $145,860 cash to close to unlock $1,038/yr annual cash flow and $87/mo monthly cash flow. Total monthly income runs $2,737/mo, and a $2,154/mo payment keeps the spread at $87/mo. Purchase price stands at $440,000, and rental yield measures 7.46% with $2,737/mo rent. Return on cash invested shows 20.62% in year one, and 5% annual appreciation builds toward $121,564 over five years. Five-year ROI reaches 106.46% and total cumulative return in cash records $155,278. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,737/mo property income covering a $2,154/mo payment rather than investor’s personal income.
Manufactured
Built in 1981
5.08 Acres 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: Toby Swank • Windermere RE Walla Walla
Mls Name: NWMLS
Mls Provider:
Mls ID: #2409706
Disclaimer: Listing information is provided by the Northwest Multiple Listing Service (NWMLS). Property information is based on available data that may include MLS information, county records, and other sources. Listings marked with this symbol: provided by Northwest Multiple Listing Service, 2025. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 NWMLS. All rights are reserved. Disclaimer: The information contained in this listing has not been verified by Zillow, Inc. and should be verified by the buyer. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#39)