4926 104th Place NEMarysvilleWA98270
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4926 104th Place NE, Marysville, WA, 98270 in Marysville. Priced at $627,000, it generates $5,986/mo in gross rent and $2,217/mo in net monthly cash flow, a 11.46% yield that comfortably supports the 2.12 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $26,599. Five-year appreciation: $173,229. Equity from principal paydown: $5,775/yr. Total projected cumulative return: $379,950.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $2,217 | $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 | $5,986 |
| Total Monthly Debt Service | $3,520 |
| DSCR Ratio | 1.70x |
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.
Single Family
Built in 2005
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98270, Marysville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,049 (100%) |
| Owner Occupied HU | 14,009 (69.9%) |
| Renter Occupied HU | 5,524 (27.6%) |
| Vacant Housing Units | 516 ( 2.6%) |
| Median Home Value | $639,666 |
| Average Home Value | $693,224 |
Housing Distribution
Address Breakdown
Residential
19,335
Single Family
18,589
Multi-Family
746
Businesses
1,098
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
Single Family
Built in 2005
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98270, Marysville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,049 (100%) |
| Owner Occupied HU | 14,009 (69.9%) |
| Renter Occupied HU | 5,524 (27.6%) |
| Vacant Housing Units | 516 ( 2.6%) |
| Median Home Value | $639,666 |
| Average Home Value | $693,224 |
Housing Distribution
Address Breakdown
Residential
19,335
Single Family
18,589
Multi-Family
746
Businesses
1,098
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James H. Curtiss • Home Realty
Mls Name: NWMLS
Mls ID: #2438320