Marysville, WA — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
3.2%
Below average
Monthly Cash Flow
-$1,676
After all expenses
Price-to-Rent
16.9
Overpriced for rent
DSCR
0.50
Fails
📊 Key Metrics
- Median Home Price
- $624,663
- Average Rent (3BR)
- $3,090/mo
- Price-to-Rent Ratio
- 16.9(high)
- 1% Rule
- 0.50%(fails — need 1%+)
- Cash-on-Cash Return
- -13.9%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →