404 D 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 404 D St, Endicott, WA, 99125 with 5% annual appreciation on a $222,500 basis while $2,218/mo rent supports operations. Total monthly income totals $2,218/mo and a $1,089/mo payment preserves $881/mo for cash returns. Annual cash flow comes to $10,566/yr on $73,759 deployed, and return on cash invested reaches 34.23% in year one. Equity gained on principal adds $1,436/yr, and five-year appreciation sums $61,473 alongside rental yield of 11.96%. Five-year ROI measures 179.46% and total cumulative return in cash totals $132,364.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,218/mo property income versus a $1,089/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1953
0.63 Acres 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: Curtis McNeilly • Kincaid Real Estate
Mls Name: PACMLS
Mls Provider:
Mls ID: #285189
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.