14770 Bushy Park RdWoodbineMD21797
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 14770 Bushy Park Rd, Woodbine, MD, 21797 in Woodbine is a conservative rental investment at $490,000. Rental yield 6.76%. A 1.25 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $135,378; $4,513/yr in principal paydown supplements. Total projected return: $167,335.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 5.5% |
| Monthly Cash Flow | $(289) | $700 |
City averages based on Woodbine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,759 |
| Total Monthly Debt Service | $2,853 |
| DSCR Ratio | 0.97x |
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 1947
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21797, Woodbine, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,246 (100%) |
| Owner Occupied HU | 2,892 (89.1%) |
| Renter Occupied HU | 240 ( 7.4%) |
| Vacant Housing Units | 114 ( 3.5%) |
| Median Home Value | $797,000 |
| Average Home Value | $828,028 |
Housing Distribution
Address Breakdown
Residential
3,294
Single Family
3,294
Multi-Family
0
Businesses
164
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 1947
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21797, Woodbine, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,246 (100%) |
| Owner Occupied HU | 2,892 (89.1%) |
| Renter Occupied HU | 240 ( 7.4%) |
| Vacant Housing Units | 114 ( 3.5%) |
| Median Home Value | $797,000 |
| Average Home Value | $828,028 |
Housing Distribution
Address Breakdown
Residential
3,294
Single Family
3,294
Multi-Family
0
Businesses
164
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices