1406 N Bend RdJarrettsvilleMD21084
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1406 N Bend Rd, Jarrettsville, MD, 21084 in Jarrettsville earns its strong cash-flow label: 10.74% yield, $2,594/mo rent, $791/mo net income, DSCR 1.99. The $289,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $80,094 by year five. Combined with $2,670/yr in principal paydown, total projected return reaches $160,848.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.0% |
| Monthly Cash Flow | $791 | $800 |
City averages based on Jarrettsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,594 |
| Total Monthly Debt Service | $1,688 |
| DSCR Ratio | 1.54x |
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 1966
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21084, Jarrettsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,880 (100%) |
| Owner Occupied HU | 2,657 (92.3%) |
| Renter Occupied HU | 147 ( 5.1%) |
| Vacant Housing Units | 76 ( 2.6%) |
| Median Home Value | $564,276 |
| Average Home Value | $595,400 |
Housing Distribution
Address Breakdown
Residential
2,740
Single Family
2,740
Multi-Family
0
Businesses
227
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 1966
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21084, Jarrettsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,880 (100%) |
| Owner Occupied HU | 2,657 (92.3%) |
| Renter Occupied HU | 147 ( 5.1%) |
| Vacant Housing Units | 76 ( 2.6%) |
| Median Home Value | $564,276 |
| Average Home Value | $595,400 |
Housing Distribution
Address Breakdown
Residential
2,740
Single Family
2,740
Multi-Family
0
Businesses
227
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices