10682 Hillingdon RdWoodstockMD21163
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingInvestors approaching the U.S. market with capital-preservation in mind will find 10682 Hillingdon Rd, Woodstock, MD, 21163 in Woodstock aligned with their strategy. Rental yield 6.56%. DSCR 1.22 and 6.56% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $6,446/yr in paydown build toward a projected cumulative return of $231,593.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.6% | 5.1% |
| Monthly Cash Flow | $(527) | $400 |
City averages based on Woodstock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,826 |
| Total Monthly Debt Service | $4,075 |
| DSCR Ratio | 0.94x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 2002
871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21163, Woodstock, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,848 (100%) |
| Owner Occupied HU | 2,451 (86.1%) |
| Renter Occupied HU | 308 (10.8%) |
| Vacant Housing Units | 89 ( 3.1%) |
| Median Home Value | $673,427 |
| Average Home Value | $709,961 |
Housing Distribution
Address Breakdown
Residential
2,790
Single Family
2,311
Multi-Family
479
Businesses
132
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
Townhouse
Built in 2002
871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21163, Woodstock, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,848 (100%) |
| Owner Occupied HU | 2,451 (86.1%) |
| Renter Occupied HU | 308 (10.8%) |
| Vacant Housing Units | 89 ( 3.1%) |
| Median Home Value | $673,427 |
| Average Home Value | $709,961 |
Housing Distribution
Address Breakdown
Residential
2,790
Single Family
2,311
Multi-Family
479
Businesses
132
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices