3003 Wrangler Drive #298EllensburgWA98926
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 3003 Wrangler Drive #298, Ellensburg, WA, 98926 listed at $417,820 pairs $2,940/mo rent with a $2,045/mo payment to leave $342/mo cash flow. Total monthly income runs $2,940/mo, and annual cash flow reaches $4,109/yr on $138,507 cash to close. Return on cash invested measures 22.88% in year one, and rental yield registers 8.44% at a $417,820 basis. Equity gained on principal adds $2,696/yr, and annual property appreciation at 5% supports $115,436 by year five. Five-year ROI tracks 118.8% and total cumulative return in cash totals $164,551. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,940/mo property income relative to a $2,045/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
4,316 sqft lot
$N/A/sqft
$86 monthly 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 Provider:
Mls ID: #2395847
Disclaimer: Based on information submitted to the MLS GRID as of 2025-11-01 21:19:42 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)