14028 Tatani DrBoydsMD20841
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Boyds rental at 14028 Tatani Dr, Boyds, MD, 20841 sits in the solid-income band: 8.03% gross yield, $3,179/mo rent, $225/mo net after the $2,136/mo debt service, DSCR 1.49. Entry price of $475,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $131,234 and $4,375/yr in principal reduction bring total cumulative return to $194,642.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.0% |
| Monthly Cash Flow | $225 | $850 |
City averages based on Boyds market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,179 |
| Total Monthly Debt Service | $2,765 |
| DSCR Ratio | 1.15x |
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.
Townhouse
Built in 2000
1,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20841, Boyds, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,948 (100%) |
| Owner Occupied HU | 2,624 (89.0%) |
| Renter Occupied HU | 264 ( 9.0%) |
| Vacant Housing Units | 60 ( 2.0%) |
| Median Home Value | $805,310 |
| Average Home Value | $813,769 |
Housing Distribution
Address Breakdown
Residential
2,918
Single Family
2,816
Multi-Family
102
Businesses
85
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 2000
1,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20841, Boyds, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,948 (100%) |
| Owner Occupied HU | 2,624 (89.0%) |
| Renter Occupied HU | 264 ( 9.0%) |
| Vacant Housing Units | 60 ( 2.0%) |
| Median Home Value | $805,310 |
| Average Home Value | $813,769 |
Housing Distribution
Address Breakdown
Residential
2,918
Single Family
2,816
Multi-Family
102
Businesses
85
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices