1004 San Remo CtDavidsonvilleMD21035
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1004 San Remo Ct, Davidsonville, MD, 21035 in Davidsonville earns its strong cash-flow label: 22.91% yield, $8,780/mo rent, $5,911/mo net income, DSCR 4.25. The $459,990 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $127,087 by year five. Combined with $4,237/yr in principal paydown, total projected return reaches $554,933.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 22.9% | 6.2% |
| Monthly Cash Flow | $5,911 | $350 |
City averages based on Davidsonville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,780 |
| Total Monthly Debt Service | $2,686 |
| DSCR Ratio | 3.27x |
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.
Lot
Built in N/A
2.38 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21035, Davidsonville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,052 (100%) |
| Owner Occupied HU | 2,762 (90.5%) |
| Renter Occupied HU | 183 ( 6.0%) |
| Vacant Housing Units | 107 ( 3.5%) |
| Median Home Value | $837,416 |
| Average Home Value | $857,209 |
Housing Distribution
Address Breakdown
Residential
2,842
Single Family
2,842
Multi-Family
0
Businesses
155
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
Lot
Built in N/A
2.38 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21035, Davidsonville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,052 (100%) |
| Owner Occupied HU | 2,762 (90.5%) |
| Renter Occupied HU | 183 ( 6.0%) |
| Vacant Housing Units | 107 ( 3.5%) |
| Median Home Value | $837,416 |
| Average Home Value | $857,209 |
Housing Distribution
Address Breakdown
Residential
2,842
Single Family
2,842
Multi-Family
0
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices