Plan 2330 Modeled Plan, Magnolia CrestMarysvilleWA98270
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
Rental property for sale in Marysville at Plan 2330 Modeled Plan, Magnolia Crest, Marysville, WA, 98270 priced at $730,950 pairs $5,986/mo rent with $1,592/mo cash flow after a $3,578/mo payment. Total monthly income equals $5,986/mo, and annual cash flow comes to $19,101/yr on $240,483 invested. Return on cash invested is 28% in year one, and rental yield stands at 9.83% on a $730,950 basis. Equity gained on principal adds $4,717/yr, and 5% annual appreciation accumulates to $201,948 by year five. Five-year ROI measures 145.98% and total cumulative return in cash reaches $351,049. For financing, Ziffy Mortgage’s DSCR program evaluates $5,986/mo property income against a $3,578/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A 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 • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A