1828 Metzerott Rd APT 501AdelphiMD20783
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1828 Metzerott Rd APT 501, Adelphi, MD, 20783 in Adelphi. Priced at $130,667, it generates $2,317/mo in gross rent and $937/mo in net monthly cash flow, a 21.28% yield that comfortably supports the 3.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,238. Five-year appreciation: $36,101. Equity from principal paydown: $1,203/yr. Total projected cumulative return: $112,268.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 21.3% | 6.0% |
| Monthly Cash Flow | $937 | $1,500 |
City averages based on Adelphi market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,317 |
| Total Monthly Debt Service | $1,329 |
| DSCR Ratio | 1.74x |
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.
Condo
Built in 1964
1,695 sqft lot
$N/A/sqft
$568 monthly HOA
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
Condo
Built in 1964
1,695 sqft lot
$N/A/sqft
$568 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices