425 E Camp StreetWaitsburgWA99361
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 Waitsburg at 425 E Camp Street, Waitsburg, WA, 99361 listed at $319,900 pairs $2,458/mo rent with a $1,566/mo payment to leave $535/mo cash flow. Total monthly income runs $2,458/mo, and annual cash flow reaches $6,417/yr on $106,047 cash to close. Return on cash invested measures 25.96% in year one, and rental yield registers 9.22% at a $319,900 basis. Equity gained on principal adds $2,064/yr, and annual property appreciation at 5% supports $88,382 by year five. Five-year ROI tracks 135.06% and total cumulative return in cash totals $143,228. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,458/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1994
0.86 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99361, Waitsburg, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 886 (100%) |
| Owner Occupied HU | 607 (68.5%) |
| Renter Occupied HU | 175 (19.8%) |
| Vacant Housing Units | 104 (11.7%) |
| Median Home Value | $401,079 |
| Average Home Value | $497,665 |
Housing Distribution
Address Breakdown
Residential
473
Single Family
473
Multi-Family
0
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jason Vicari • Coldwell Banker Walla Walla
Mls Name: NWMLS
Mls ID: #2429688