3017 Roundup DrEllensburgWA98926
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 Ellensburg at 3017 Roundup Dr, Ellensburg, WA, 98926 offers $2,280/mo rent that, after a $1,747/mo payment, leaves $134/mo cash flow. Total monthly income is $2,280/mo, and annual cash flow is $1,612/yr on $118,344 cash. Return on cash invested measures 21.27% in year one, and rental yield stands at 7.66% at a $356,995 entry. Equity gained on principal adds $2,304/yr while 5% annual appreciation compounds into $98,631 by year five. Five-year ROI records 109.93% and total cumulative return in cash reaches $130,094. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,280/mo property income versus a $1,747/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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: Online Sales Consultant - Black Horse • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A