The Clearwater Plan, Harvey Ranch EstatesWalla WallaWA99362
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
Rental property for sale in Walla Walla at The Clearwater Plan, Harvey Ranch Estates, Walla Walla, WA, 99362 priced at $369,990 pairs $2,681/mo rent with $457/mo cash flow after a $1,811/mo payment. Total monthly income equals $2,681/mo, and annual cash flow comes to $5,482/yr on $122,652 invested. Return on cash invested is 24.38% in year one, and rental yield stands at 8.7% on a $369,990 basis. Equity gained on principal adds $2,387/yr, and 5% annual appreciation accumulates to $102,221 by year five. Five-year ROI measures 126.57% and total cumulative return in cash reaches $155,246. For financing, Ziffy Mortgage’s DSCR program evaluates $2,681/mo property income against a $1,811/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99362, Walla Walla, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,781 (100%) |
| Owner Occupied HU | 10,838 (61.0%) |
| Renter Occupied HU | 5,653 (31.8%) |
| Vacant Housing Units | 1,290 ( 7.3%) |
| Median Home Value | $447,553 |
| Average Home Value | $489,614 |
Housing Distribution
Address Breakdown
Residential
17,029
Single Family
15,302
Multi-Family
1,727
Businesses
1,765
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Hayden Homes, Inc.
Mls Name: Hayden Homes
Mls Provider:
Mls ID: #N/A