Marysville
Investment Analysis

Marysville, WA
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
45
Investment Score
Hold
Cap Rate (Est.)
2.2%
Gross Yield
3.6%
P/R Ratio
22.0x
YoY Growth
+0.4%
Median Home Price
$622,500
Average Rent (1BR)
$1,864/mo
Median Income
$85,708
Population
72,922

Investment Breakdown

34
Value Score
54
Growth Score
63
Safety Score
37
Afford Score

Marysville has a price-to-rent ratio of 22.0x, which indicates renting and buying are roughly equal.

The estimated cap rate of 2.2% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +0.4% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,864
Annual Gross $22,368

Est. Monthly Expenses

Property Tax (~1.5%) -$778
Insurance (~0.5%) -$259
Maintenance (~1%) -$519
Est. Net Cash Flow $308/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Marysville Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$618K2027$651Kโ–ฒ 5.4%2028$674Kโ–ฒ 9.1%20232024Now
$708K$522K
Current
$623K
2026
Projected
$651K
โ†‘ 5.4% by 2027
Projected
$674K
โ†‘ 9.1% by 2028
5yr CAGR:+6.1%
Confidence:Moderate
Rยฒ:0.71
โ–ผ

Looking at the Marysville housing market forecast for 2026-2028, the data paints a picture of a market in equilibrium after a period of rapid growth. The recent 0.0% YoY price change indicates a plateau, which follows a significant 37.6% surge over the prior five years. With a current median home price of $617,681 and a tight 21 days on market, demand remains present but is no longer overheating. This stabilization is likely a necessary correction, especially when considering the affordability challenges highlighted by a price-to-rent ratio of 24.5x, well above the national average. For investors and potential buyers, the crucial question of "will Marysville home prices drop" is nuanced; while a major crash seems unlikely given the A-risk grade, the era of double-digit annual gains appears to be over.

The fundamental drivers for Marysville real estate remain strong, particularly its position within the broader Snohomish County economy which benefits from proximity to the Everett aerospace hub and Seattle tech centers. Continued population migration to more affordable suburbs will support housing demand, but the elevated price-to-rent ratio and a "RENT" verdict suggest that purchasing power is stretched. Over the next few years, we anticipate modest appreciation, likely tracking closer to historical norms rather than the pandemic-era spike. The market temperature of 69/100 signals a transition toward balance. For those analyzing Marysville real estate Marysville 2027, the outlook is one of stable, single-digit growth, with the market favoring well-priced homes while putting pressure on overvalued listings. The forecast hinges on the local job market remaining resilient to support these price levels.

Projected Cap Rate (2027)
2.1%
5yr CAGR
+6.1%

Job Market

Unemployment 4.2%
National avg: 3.7%
Job Growth (YoY) +2.0%

Healthcare

80
Score
Excellent

Risk Factors

Low Risk Profile

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 99.0%
Months Supply 2.9
Price Drops 16%
Gone in 2 Wks 46%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Marysville.

Total ROI
-129%
on $124,500 invested
Annual ROI
NaN%
compounded
Total Return
-$160,367
appreciation + cashflow
Mo. Cash Flow
-$3,032
year 1 estimate
Equity Growth Over 5 Years
Y1132kY2140kY3148kY4156kY5165k
Appreciation
$11,602
Cash Flow
-$171,969
Final Equity
$165,285

* Estimates based on 0.4% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Marysville

Property

Purchase Price$622,500
Monthly Rent$1,864
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,643
Monthly Cash Flow
-$31,718/ year
-25.5%
Cash-on-Cash
1.0%
Cap Rate

Monthly Breakdown

+ Rental Income$1,864
โˆ’ Mortgage (P&I)$3,148
โˆ’ Property Tax$623
โˆ’ Insurance$125
โˆ’ Maintenance$519
โˆ’ Vacancy Loss$93
= Net Cash Flow-$2,643

Investment Summary

Down Payment
$124,500
Loan Amount
$498,000
Total Monthly Expenses
$4,507
Gross Yield
3.6%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026