1836 Metzerott Rd APT 1424HyattsvilleMD20783
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1836 Metzerott Rd APT 1424, Hyattsville, MD, 20783 in Hyattsville. Priced at $189,900, it generates $2,354/mo in gross rent and $1,173/mo in net monthly cash flow, a 14.88% yield that comfortably supports the 2.76 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $14,080. Five-year appreciation: $52,466. Equity from principal paydown: $1,749/yr. Total projected cumulative return: $104,154.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.9% | 5.8% |
| Monthly Cash Flow | $1,173 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,354 |
| Total Monthly Debt Service | $1,829 |
| DSCR Ratio | 1.29x |
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 1971
N/A lot
$N/A/sqft
No 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 1971
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices