1418 Hathaway St, Yakima, WA 98902

2 bd · 1 ba · 546 sqft · built 2022 · Yakima · MOBILE·source listing ↗

$69,995

rent, three ways

OnePercent model (vv1)$1,430/mo

p10–p90 confidence band

HUD Fair Market Rent · 98902 · 2BR

$1,390/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Yakima

Flood risk indexRelatively High FEMA NRI

Median household income$63,092

Median area rent$1,093/mo

Median home value$263,200

the verdict

2.04%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$69,995

2.04% · rent $1,430

Intrinsic value · income approach

$228,643

69% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.