3 Marshall Drive #2FalmouthME04105
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3 Marshall Drive #2, Falmouth, ME, 04105 in Falmouth. Priced at $378,000, it generates $3,472/mo in gross rent and $836/mo in net monthly cash flow, a 11.02% yield that comfortably supports the 2.04 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,032. Five-year appreciation: $104,434. Equity from principal paydown: $3,481/yr. Total projected cumulative return: $213,441.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.8% |
| Monthly Cash Flow | $836 | $850 |
City averages based on Falmouth market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,472 |
| Total Monthly Debt Service | $2,235 |
| DSCR Ratio | 1.55x |
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.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04105, Falmouth, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,499 (100%) |
| Owner Occupied HU | 4,268 (77.6%) |
| Renter Occupied HU | 814 (14.8%) |
| Vacant Housing Units | 417 ( 7.6%) |
| Median Home Value | $751,057 |
| Average Home Value | $879,727 |
Housing Distribution
Address Breakdown
Residential
5,390
Single Family
4,979
Multi-Family
411
Businesses
480
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
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04105, Falmouth, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,499 (100%) |
| Owner Occupied HU | 4,268 (77.6%) |
| Renter Occupied HU | 814 (14.8%) |
| Vacant Housing Units | 417 ( 7.6%) |
| Median Home Value | $751,057 |
| Average Home Value | $879,727 |
Housing Distribution
Address Breakdown
Residential
5,390
Single Family
4,979
Multi-Family
411
Businesses
480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices