2681 E Edison Ave #8SunnysideWA98944
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 2681 E Edison Ave #8, Sunnyside, WA, 98944 in Sunnyside speaks for itself: 14.91% gross on a $160,000 price, generating $1,988/mo in rent and $1,027/mo in net income after the $719/mo debt service. DSCR 2.76, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,319 stacks alongside $44,205 in projected five-year appreciation and $1,474/yr in principal reduction. Projected total cumulative return: $126,652.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 14.9% | 6.2% |
| Monthly Cash Flow | $1,027 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,988 |
| Total Monthly Debt Service | $898 |
| DSCR Ratio | 2.21x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98944, Sunnyside, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,729 (100%) |
| Owner Occupied HU | 3,872 (57.5%) |
| Renter Occupied HU | 2,556 (38.0%) |
| Vacant Housing Units | 301 ( 4.5%) |
| Median Home Value | $282,880 |
| Average Home Value | $406,287 |
Housing Distribution
Address Breakdown
Residential
6,559
Single Family
6,290
Multi-Family
269
Businesses
737
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
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98944, Sunnyside, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,729 (100%) |
| Owner Occupied HU | 3,872 (57.5%) |
| Renter Occupied HU | 2,556 (38.0%) |
| Vacant Housing Units | 301 ( 4.5%) |
| Median Home Value | $282,880 |
| Average Home Value | $406,287 |
Housing Distribution
Address Breakdown
Residential
6,559
Single Family
6,290
Multi-Family
269
Businesses
737
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anwar Nassar • eXp Realty LLC Kennewick
Mls Name: YARMLS
Mls ID: #25-1964