The Waterbrook 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 Waterbrook Plan, Iron Gate Estates, Walla Walla, WA, 99362 earns $618/mo cash flow from $4,165/mo rent with a $2,888/mo payment. Total monthly income totals $4,165/mo, and annual cash flow totals $7,418/yr on $194,107 capital. ROI tracks 23.88% on current figures, and rental yield reads 8.47% at a $589,990 purchase. Equity gained on principal adds $3,807/yr, and 5% annual appreciation supports $163,003 over five years. Five-year ROI reaches 123.9% and total cumulative return in cash sums $240,493. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,165/mo property income instead of your personal income.
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