The Hudson Plan, Iron Gate 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
Investment property for sale in Walla Walla at The Hudson Plan, Iron Gate Estates, Walla Walla, WA, 99362 with 5% annual appreciation on a $444,990 basis while $2,954/mo rent supports operations. Total monthly income totals $2,954/mo and a $2,178/mo payment preserves $279/mo for cash returns. Annual cash flow comes to $3,349/yr on $147,514 deployed, and return on cash invested reaches 22.18% in year one. Equity gained on principal adds $2,871/yr, and five-year appreciation sums $122,943 alongside rental yield of 7.97%. Five-year ROI measures 114.8% and total cumulative return in cash totals $169,349.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,954/mo property income versus a $2,178/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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