17444 Naylor RdSabillasvilleMD21780
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Sabillasville rentals match the income profile of 17444 Naylor Rd, Sabillasville, MD, 21780. Listed at $350,000, gross rent is $2,971/mo and net cash flow is $794/mo, a 10.19% yield well above national averages. DSCR 1.89 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $96,699 by year five with $3,224/yr in annual principal reduction, projecting $183,895 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 7.0% |
| Monthly Cash Flow | $794 | $220 |
City averages based on Sabillasville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,971 |
| Total Monthly Debt Service | $2,038 |
| DSCR Ratio | 1.46x |
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 1920
1.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21780, Sabillasville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 641 (100%) |
| Owner Occupied HU | 508 (79.3%) |
| Renter Occupied HU | 72 (11.2%) |
| Vacant Housing Units | 61 ( 9.5%) |
| Median Home Value | $532,500 |
| Average Home Value | $594,360 |
Housing Distribution
Address Breakdown
Residential
652
Single Family
652
Multi-Family
0
Businesses
18
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 1920
1.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21780, Sabillasville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 641 (100%) |
| Owner Occupied HU | 508 (79.3%) |
| Renter Occupied HU | 72 (11.2%) |
| Vacant Housing Units | 61 ( 9.5%) |
| Median Home Value | $532,500 |
| Average Home Value | $594,360 |
Housing Distribution
Address Breakdown
Residential
652
Single Family
652
Multi-Family
0
Businesses
18
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Price • Berkshire Hathaway HomeServices Homesale Realty
Mls Name: Bright MLS
Mls ID: #MDFR2067732