10205 Wincopin Cir Unit 102ColumbiaMD21044
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 10205 Wincopin Cir Unit 102, Columbia, MD, 21044 in Columbia is the 1.52 coverage ratio: rent of $3,079/mo versus a $2,023/mo debt payment on a $450,000 property. Rental yield 8.21%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $124,327 by year five, with $4,145/yr in equity from paydown. Total projected cumulative return: $188,760.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.1% |
| Monthly Cash Flow | $(239) | $1,850 |
City averages based on Columbia market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,079 |
| Total Monthly Debt Service | $2,620 |
| DSCR Ratio | 1.18x |
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.
Condo
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21044, Columbia, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,678 (100%) |
| Owner Occupied HU | 11,050 (53.4%) |
| Renter Occupied HU | 8,488 (41.0%) |
| Vacant Housing Units | 1,140 ( 5.5%) |
| Median Home Value | $629,747 |
| Average Home Value | $657,495 |
Housing Distribution
Address Breakdown
Residential
20,145
Single Family
12,915
Multi-Family
7,230
Businesses
1,105
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
Condo
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21044, Columbia, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,678 (100%) |
| Owner Occupied HU | 11,050 (53.4%) |
| Renter Occupied HU | 8,488 (41.0%) |
| Vacant Housing Units | 1,140 ( 5.5%) |
| Median Home Value | $629,747 |
| Average Home Value | $657,495 |
Housing Distribution
Address Breakdown
Residential
20,145
Single Family
12,915
Multi-Family
7,230
Businesses
1,105
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices