The Orchard Encore Plan, Iron Gate Estates, Walla Walla, WA, 99362 | $383/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

7 Bed
2 Bath
4212 sft

308 Newell, Walla Walla, WA, 99362

3 Bed
2 Bath
2159 sft

1557 Shelton Road, Walla Walla, WA, 99362

5 Bed
4 Bath
4600 sft

1222 Bryant Avenue, Walla Walla, WA, 99362

4 Bed
3 Bath
2084 sft

801 SE Larkspur Place, College Place, WA, 99324

Nearby investment properties with comparable prices

3 Bed
2 Bath
1528 sft

824 SE Harvest Dr, College Place, WA, 99324

4 Bed
2 Bath
1850 sft

1850 Plan, Aspen Heights, Athena, OR, 97813

3 Bed
2 Bath
1574 sft

784 Ava St, Walla Walla, WA, 99362

3 Bed
2 Bath
1556 sft

952 Highland Road, Walla Walla, WA, 99362

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Walla Walla at The Orchard Encore Plan, Iron Gate Estates, Walla Walla, WA, 99362 offers a 8.08% rental yield on a $529,990 purchase with $3,569/mo rent. Total monthly income registers $3,569/mo, and a $2,594/mo payment leaves $383/mo available for distribution. Annual cash flow reaches $4,598/yr on $174,367 to close, and return on cash invested stands at 22.7% in year one. Equity gained on principal adds $3,420/yr while 5% annual appreciation supports $146,426 over five years. Portfolio math shows five-year ROI at 117.55% and total cumulative return in cash at $204,963. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,569/mo property income against a $2,594/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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