2121 John Stuart Rd #EMarriottsvilleMD21104
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeA DSCR of 1.66 makes 2121 John Stuart Rd #E, Marriottsville, MD, 21104 in Marriottsville one of the easier properties to finance via Ziffy Mortgage's rental-income underwriting. Rental yield 8.95%. The 8.95% yield, 5% annual appreciation ($111,894 over five years), and $3,730/yr in principal reduction project a total cumulative return of $186,043.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 5.3% |
| Monthly Cash Flow | $(2) | $400 |
City averages based on Marriottsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,022 |
| Total Monthly Debt Service | $2,358 |
| DSCR Ratio | 1.28x |
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 2015
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21104, Marriottsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,076 (100%) |
| Owner Occupied HU | 1,914 (92.2%) |
| Renter Occupied HU | 116 ( 5.6%) |
| Vacant Housing Units | 46 ( 2.2%) |
| Median Home Value | $721,154 |
| Average Home Value | $753,484 |
Housing Distribution
Address Breakdown
Residential
2,162
Single Family
2,051
Multi-Family
111
Businesses
116
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 2015
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21104, Marriottsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,076 (100%) |
| Owner Occupied HU | 1,914 (92.2%) |
| Renter Occupied HU | 116 ( 5.6%) |
| Vacant Housing Units | 46 ( 2.2%) |
| Median Home Value | $721,154 |
| Average Home Value | $753,484 |
Housing Distribution
Address Breakdown
Residential
2,162
Single Family
2,051
Multi-Family
111
Businesses
116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jose Semorile • TTR Sotheby's International Realty
Mls Name: Bright MLS
Mls ID: #MDHW2063326