12506 Sturdee DrUpper MarlboroMD20772
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 12506 Sturdee Dr, Upper Marlboro, MD, 20772 in Upper Marlboro is straightforward: $424,900 in, $3,391/mo in rent, $749/mo out after debt service. The 9.58% gross yield and 1.77 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $117,392 by year five. With $3,913/yr in principal equity, the total cumulative return is projected at $209,366.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 5.8% |
| Monthly Cash Flow | $749 | $1,250 |
City averages based on Upper Marlboro market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,391 |
| Total Monthly Debt Service | $2,474 |
| DSCR Ratio | 1.37x |
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 1977
10,238 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20772, Upper Marlboro, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,993 (100%) |
| Owner Occupied HU | 17,620 (83.9%) |
| Renter Occupied HU | 2,397 (11.4%) |
| Vacant Housing Units | 976 ( 4.6%) |
| Median Home Value | $508,077 |
| Average Home Value | $547,282 |
Housing Distribution
Address Breakdown
Residential
20,597
Single Family
19,990
Multi-Family
607
Businesses
808
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 1977
10,238 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20772, Upper Marlboro, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,993 (100%) |
| Owner Occupied HU | 17,620 (83.9%) |
| Renter Occupied HU | 2,397 (11.4%) |
| Vacant Housing Units | 976 ( 4.6%) |
| Median Home Value | $508,077 |
| Average Home Value | $547,282 |
Housing Distribution
Address Breakdown
Residential
20,597
Single Family
19,990
Multi-Family
607
Businesses
808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Balaram Owens • RLAH @properties
Mls Name: Bright MLS
Mls ID: #MDPG2166760