28315 64th Court NWStanwoodWA98292
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 28315 64th Court NW, Stanwood, WA, 98292 in Stanwood earns a 8.41% gross yield at $515,000. Rent of $3,607/mo nets $429/mo after the $2,316/mo mortgage. The 1.56 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $142,285 and $4,743/yr in equity accumulation project a total cumulative return of $222,837.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $429 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,607 |
| Total Monthly Debt Service | $2,973 |
| DSCR Ratio | 1.21x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2020
5,227 sqft lot
$N/A/sqft
$82 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98292, Stanwood, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,175 (100%) |
| Owner Occupied HU | 7,463 (73.3%) |
| Renter Occupied HU | 1,923 (18.9%) |
| Vacant Housing Units | 789 ( 7.8%) |
| Median Home Value | $782,401 |
| Average Home Value | $865,471 |
Housing Distribution
Address Breakdown
Residential
9,543
Single Family
9,169
Multi-Family
374
Businesses
681
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
Townhouse
Built in 2020
5,227 sqft lot
$N/A/sqft
$82 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98292, Stanwood, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,175 (100%) |
| Owner Occupied HU | 7,463 (73.3%) |
| Renter Occupied HU | 1,923 (18.9%) |
| Vacant Housing Units | 789 ( 7.8%) |
| Median Home Value | $782,401 |
| Average Home Value | $865,471 |
Housing Distribution
Address Breakdown
Residential
9,543
Single Family
9,169
Multi-Family
374
Businesses
681
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennie Fan • John L. Scott, Inc.
Mls Name: NWMLS
Mls Provider:
Mls ID: #2375567
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-30 04:14:42 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)