1106 Veirs Mill RdRockvilleMD20851
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderAt $549,972, 1106 Veirs Mill Rd, Rockville, MD, 20851 in Rockville generates $3,432/mo in rent (7.49% yield) but nets only $11/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.39) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $151,947. Total projected return: $209,372.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 4.8% |
| Monthly Cash Flow | $11 | $1,850 |
City averages based on Rockville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,432 |
| Total Monthly Debt Service | $3,202 |
| DSCR Ratio | 1.07x |
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.
Single Family
Built in 1952
6,050 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20851, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,292 (100%) |
| Owner Occupied HU | 2,926 (68.2%) |
| Renter Occupied HU | 1,196 (27.9%) |
| Vacant Housing Units | 170 ( 4.0%) |
| Median Home Value | $538,949 |
| Average Home Value | $573,892 |
Housing Distribution
Address Breakdown
Residential
5,041
Single Family
3,737
Multi-Family
1,304
Businesses
121
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 1952
6,050 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20851, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,292 (100%) |
| Owner Occupied HU | 2,926 (68.2%) |
| Renter Occupied HU | 1,196 (27.9%) |
| Vacant Housing Units | 170 ( 4.0%) |
| Median Home Value | $538,949 |
| Average Home Value | $573,892 |
Housing Distribution
Address Breakdown
Residential
5,041
Single Family
3,737
Multi-Family
1,304
Businesses
121
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices