4652 Union Flat Creek RdEndicottWA99125
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 4652 Union Flat Creek Rd, Endicott, WA, 99125 in Endicott is capital appreciation. Rental yield 0%. The 0% gross yield at $629,500 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $173,919 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.00) without U.S. credit history; structure with a larger down payment to optimise coverage.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 6.2% |
| Monthly Cash Flow | $0 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
Manufactured
Built in 1979
7 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99125, Endicott, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 312 (100%) |
| Owner Occupied HU | 188 (60.3%) |
| Renter Occupied HU | 65 (20.8%) |
| Vacant Housing Units | 59 (18.9%) |
| Median Home Value | $228,571 |
| Average Home Value | $370,239 |
Housing Distribution
Address Breakdown
Residential
165
Single Family
165
Multi-Family
0
Businesses
13
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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
Manufactured
Built in 1979
7 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99125, Endicott, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 312 (100%) |
| Owner Occupied HU | 188 (60.3%) |
| Renter Occupied HU | 65 (20.8%) |
| Vacant Housing Units | 59 (18.9%) |
| Median Home Value | $228,571 |
| Average Home Value | $370,239 |
Housing Distribution
Address Breakdown
Residential
165
Single Family
165
Multi-Family
0
Businesses
13
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Jacob Davis • Woodbridge Real Estate
Mls Name: PACMLS
Mls ID: #288862