10921 Haven Park CirMonroviaMD21770
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 10921 Haven Park Cir, Monrovia, MD, 21770 in Monrovia is a conservative rental investment at $905,000. Rental yield 6.58%. A 1.22 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $250,035; $8,335/yr in principal paydown supplements. Total projected return: $300,670.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.6% | 6.2% |
| Monthly Cash Flow | $(663) | $850 |
City averages based on Monrovia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,966 |
| Total Monthly Debt Service | $5,269 |
| 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.
Single Family
Built in 2017
6,864 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21770, Monrovia, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,971 (100%) |
| Owner Occupied HU | 2,804 (94.4%) |
| Renter Occupied HU | 102 ( 3.4%) |
| Vacant Housing Units | 65 ( 2.2%) |
| Median Home Value | $657,652 |
| Average Home Value | $689,638 |
Housing Distribution
Address Breakdown
Residential
2,955
Single Family
2,955
Multi-Family
0
Businesses
187
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
Single Family
Built in 2017
6,864 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21770, Monrovia, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,971 (100%) |
| Owner Occupied HU | 2,804 (94.4%) |
| Renter Occupied HU | 102 ( 3.4%) |
| Vacant Housing Units | 65 ( 2.2%) |
| Median Home Value | $657,652 |
| Average Home Value | $689,638 |
Housing Distribution
Address Breakdown
Residential
2,955
Single Family
2,955
Multi-Family
0
Businesses
187
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices