15188 Lake DrScotlandMD20687
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play15188 Lake Dr, Scotland, MD, 20687 in Scotland is priced for appreciation, not yield. Rental yield 3.33%. At $1,800,000 with a 3.33% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $497,307 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.62) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $283,309.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.3% | 5.2% |
| Monthly Cash Flow | $(6,207) | $1,200 |
City averages based on Scotland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,988 |
| Total Monthly Debt Service | $10,479 |
| DSCR Ratio | 0.48x |
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 2010
1.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20687, Scotland, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 208 (100%) |
| Owner Occupied HU | 96 (46.2%) |
| Renter Occupied HU | 36 (17.3%) |
| Vacant Housing Units | 76 (36.5%) |
| Median Home Value | $567,308 |
| Average Home Value | $537,943 |
Housing Distribution
Address Breakdown
Residential
164
Single Family
164
Multi-Family
0
Businesses
7
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 2010
1.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20687, Scotland, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 208 (100%) |
| Owner Occupied HU | 96 (46.2%) |
| Renter Occupied HU | 36 (17.3%) |
| Vacant Housing Units | 76 (36.5%) |
| Median Home Value | $567,308 |
| Average Home Value | $537,943 |
Housing Distribution
Address Breakdown
Residential
164
Single Family
164
Multi-Family
0
Businesses
7
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices