401 G StEndicottWA99125
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 Endicott at 401 G St, Endicott, WA, 99125 offers a 18.39% rental yield on a $119,900 purchase with $1,837/mo rent. Total monthly income registers $1,837/mo, and a $587/mo payment leaves $1,116/mo available for distribution. Annual cash flow reaches $13,393/yr on $39,747 to close, and return on cash invested stands at 53.61% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,126 over five years. Portfolio math shows five-year ROI at 283.43% and total cumulative return in cash at $112,656. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,837/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1916
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99125, Endicott, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 312 (100%) |
| Owner Occupied HU | 188 (60.3%) |
| Renter Occupied HU | 65 (20.8%) |
| Vacant Housing Units | 59 (18.9%) |
| Median Home Value | $228,571 |
| Average Home Value | $370,239 |
Housing Distribution
Address Breakdown
Residential
165
Single Family
165
Multi-Family
0
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Alred • Coldwell Banker Tomlinson Associates
Mls Name: PACMLS
Mls ID: #289077