16702 Bealle Hill Forest LnAccokeekMD20607
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Accokeek rental at 16702 Bealle Hill Forest Ln, Accokeek, MD, 20607 sits in the solid-income band: 9.07% gross yield, $5,885/mo rent, $1,040/mo net after the $3,503/mo debt service, DSCR 1.68. Entry price of $779,000 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 $215,223 and $7,175/yr in principal reduction bring total cumulative return to $362,399.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.3% |
| Monthly Cash Flow | $1,040 | $320 |
City averages based on Accokeek market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,885 |
| Total Monthly Debt Service | $4,535 |
| DSCR Ratio | 1.30x |
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 2016
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20607, Accokeek, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,661 (100%) |
| Owner Occupied HU | 4,208 (90.3%) |
| Renter Occupied HU | 284 ( 6.1%) |
| Vacant Housing Units | 169 ( 3.6%) |
| Median Home Value | $585,548 |
| Average Home Value | $592,790 |
Housing Distribution
Address Breakdown
Residential
4,675
Single Family
4,675
Multi-Family
0
Businesses
185
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 2016
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20607, Accokeek, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,661 (100%) |
| Owner Occupied HU | 4,208 (90.3%) |
| Renter Occupied HU | 284 ( 6.1%) |
| Vacant Housing Units | 169 ( 3.6%) |
| Median Home Value | $585,548 |
| Average Home Value | $592,790 |
Housing Distribution
Address Breakdown
Residential
4,675
Single Family
4,675
Multi-Family
0
Businesses
185
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices