5132 87th Ave NEMarysvilleWA98270
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
Investment Highlights
Investment property for sale in Marysville at 5132 87th Ave NE, Marysville, WA, 98270 offers a 7.65% rental yield on a $626,263 purchase with $3,990/mo rent. Total monthly income registers $3,990/mo, and a $3,065/mo payment leaves $188/mo available for distribution. Annual cash flow reaches $2,251/yr on $206,041 to close, and return on cash invested stands at 21.15% in year one. Equity gained on principal adds $4,041/yr while 5% annual appreciation supports $173,025 over five years. Portfolio math shows five-year ROI at 109.33% and total cumulative return in cash at $225,265. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,990/mo property income against a $3,065/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
5,227 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A