17425 Hughes RdPoolesvilleMD20837
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 17425 Hughes Rd, Poolesville, MD, 20837 in Poolesville. Priced at $345,000, it generates $3,114/mo in gross rent and $866/mo in net monthly cash flow, a 10.83% yield that comfortably supports the 2.01 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,395. Five-year appreciation: $95,317. Equity from principal paydown: $3,177/yr. Total projected cumulative return: $193,197.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 5.2% |
| Monthly Cash Flow | $866 | $450 |
City averages based on Poolesville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,114 |
| Total Monthly Debt Service | $2,008 |
| DSCR Ratio | 1.55x |
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 1973
1,567 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20837, Poolesville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,260 (100%) |
| Owner Occupied HU | 1,934 (85.6%) |
| Renter Occupied HU | 232 (10.3%) |
| Vacant Housing Units | 94 ( 4.2%) |
| Median Home Value | $745,991 |
| Average Home Value | $803,370 |
Housing Distribution
Address Breakdown
Residential
2,336
Single Family
2,336
Multi-Family
0
Businesses
177
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 1973
1,567 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20837, Poolesville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,260 (100%) |
| Owner Occupied HU | 1,934 (85.6%) |
| Renter Occupied HU | 232 (10.3%) |
| Vacant Housing Units | 94 ( 4.2%) |
| Median Home Value | $745,991 |
| Average Home Value | $803,370 |
Housing Distribution
Address Breakdown
Residential
2,336
Single Family
2,336
Multi-Family
0
Businesses
177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Rollings • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #MDMC2216900