6360 Overland TrailMaple FallsWA98266
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 6360 Overland Trail, Maple Falls, WA, 98266 in Maple Falls: $2,696/mo in rent, $779/mo net, 10.14% gross yield, all on a $319,000 acquisition. The 1.88 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $88,134 in value, and $2,938/yr in principal paydown steadily builds equity. Projected total cumulative return: $170,835.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $779 | $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 | $2,696 |
| Total Monthly Debt Service | $1,791 |
| DSCR Ratio | 1.51x |
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.
Manufactured
Built in 1974
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98266, Maple Falls, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,360 (100%) |
| Owner Occupied HU | 1,351 (57.2%) |
| Renter Occupied HU | 352 (14.9%) |
| Vacant Housing Units | 657 (27.8%) |
| Median Home Value | $361,111 |
| Average Home Value | $408,853 |
Housing Distribution
Address Breakdown
Residential
1,669
Single Family
1,669
Multi-Family
0
Businesses
59
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
Manufactured
Built in 1974
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98266, Maple Falls, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,360 (100%) |
| Owner Occupied HU | 1,351 (57.2%) |
| Renter Occupied HU | 352 (14.9%) |
| Vacant Housing Units | 657 (27.8%) |
| Median Home Value | $361,111 |
| Average Home Value | $408,853 |
Housing Distribution
Address Breakdown
Residential
1,669
Single Family
1,669
Multi-Family
0
Businesses
59
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: NWMLS
Mls ID: #2486748