8775 Icicle RoadLeavenworthWA98826
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play8775 Icicle Road, Leavenworth, WA, 98826 in Leavenworth is priced for appreciation, not yield. Rental yield 2.93%. At $1,900,000 with a 2.93% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $524,935 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.54) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $282,726.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 2.9% | 6.2% |
| Monthly Cash Flow | $(6,780) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,642 |
| Total Monthly Debt Service | $10,665 |
| DSCR Ratio | 0.44x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2006
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98826, Leavenworth, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,962 (100%) |
| Owner Occupied HU | 2,458 (41.2%) |
| Renter Occupied HU | 915 (15.3%) |
| Vacant Housing Units | 2,589 (43.4%) |
| Median Home Value | $694,942 |
| Average Home Value | $744,859 |
Housing Distribution
Address Breakdown
Residential
3,775
Single Family
3,598
Multi-Family
177
Businesses
477
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
Single Family
Built in 2006
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98826, Leavenworth, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,962 (100%) |
| Owner Occupied HU | 2,458 (41.2%) |
| Renter Occupied HU | 915 (15.3%) |
| Vacant Housing Units | 2,589 (43.4%) |
| Median Home Value | $694,942 |
| Average Home Value | $744,859 |
Housing Distribution
Address Breakdown
Residential
3,775
Single Family
3,598
Multi-Family
177
Businesses
477
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lynn Stoddard • BHHS Leavenworth&Cascade Prop
Mls Name: NWMLS
Mls ID: #2384576