Zip Code 98271 — Marysville, WA
🔴WEAK— appreciation play onlyCap Rate
3.6%
Monthly Cash Flow
-$1,395
Median Home Price
$597,517
DSCR
0.56
Fair Market Rents
- Studio
- $2,020/mo
- 1 Bedroom
- $2,080/mo
- 2 Bedroom
- $2,420/mo
- 3 Bedroom
- $3,210/mo
- 4 Bedroom
- $3,730/mo
Investment Metrics
- Cap Rate
- 3.6%
- Cash-on-Cash Return
- -12.2%
- Price-to-Rent Ratio
- 15.5
- 1% Rule
- 0.54%
- Gross Rent Multiplier
- 15.5
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →