39676 Cayuse Cove Rd EDavenportWA99122
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 Davenport at 39676 Cayuse Cove Rd E, Davenport, WA, 99122 earns $266/mo cash flow from $1,282/mo rent with a $827/mo payment. Total monthly income totals $1,282/mo, and annual cash flow totals $3,195/yr on $56,024 capital. ROI tracks 25.61% on current figures, and rental yield reads 9.1% at a $169,000 purchase. Equity gained on principal adds $1,091/yr, and 5% annual appreciation supports $46,692 over five years. Five-year ROI reaches 133.24% and total cumulative return in cash sums $74,647. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,282/mo property income instead of your personal income.
Single Family
Built in 1969
11.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99122, Davenport, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,353 (100%) |
| Owner Occupied HU | 1,394 (59.2%) |
| Renter Occupied HU | 315 (13.4%) |
| Vacant Housing Units | 644 (27.4%) |
| Median Home Value | $365,152 |
| Average Home Value | $409,127 |
Housing Distribution
Address Breakdown
Residential
1,536
Single Family
1,516
Multi-Family
20
Businesses
169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ken Barcus • Ken Barcus Realty
Mls Name: Northeast Washington AOR
Mls ID: #45175