2113 Oregon AveLandoverMD20785
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 2113 Oregon Ave, Landover, MD, 20785 in Landover at $240,000 earns $1,638/mo in rent and nets $145/mo after the $1,079/mo payment, a 8.19% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $66,308 over five years. Ziffy Mortgage underwrites this on a 1.52 DSCR without U.S. credit history. With $2,210/yr in principal paydown, total projected return reaches $100,398.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.2% |
| Monthly Cash Flow | $145 | $450 |
City averages based on Landover market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,638 |
| Total Monthly Debt Service | $1,397 |
| DSCR Ratio | 1.17x |
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 1962
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20785, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,982 (100%) |
| Owner Occupied HU | 7,875 (46.4%) |
| Renter Occupied HU | 7,900 (46.5%) |
| Vacant Housing Units | 1,207 ( 7.1%) |
| Median Home Value | $412,094 |
| Average Home Value | $449,542 |
Housing Distribution
Address Breakdown
Residential
16,124
Single Family
12,593
Multi-Family
3,531
Businesses
970
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 1962
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20785, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,982 (100%) |
| Owner Occupied HU | 7,875 (46.4%) |
| Renter Occupied HU | 7,900 (46.5%) |
| Vacant Housing Units | 1,207 ( 7.1%) |
| Median Home Value | $412,094 |
| Average Home Value | $449,542 |
Housing Distribution
Address Breakdown
Residential
16,124
Single Family
12,593
Multi-Family
3,531
Businesses
970
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices