6494 Watson LoopMaple FallsWA98266
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe income profile at 6494 Watson Loop, Maple Falls, WA, 98266 in Maple Falls is straightforward: $415,000 in, $2,760/mo in rent, $230/mo out after debt service. The 7.98% gross yield and 1.48 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $114,657 by year five. With $3,822/yr in principal equity, the total cumulative return is projected at $174,147.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.2% |
| Monthly Cash Flow | $230 | $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 | $2,760 |
| Total Monthly Debt Service | $2,330 |
| DSCR Ratio | 1.18x |
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 2025
9,835 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
Single Family
Built in 2025
9,835 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: Bret Van Lant • Weichert Realtors Vanson Assoc
Mls Name: NWMLS
Mls ID: #2467883