22638 Athlone DrGreat MillsMD20634
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 22638 Athlone Dr, Great Mills, MD, 20634 in Great Mills: $3,665/mo in rent, $985/mo net, 10.47% gross yield, all on a $420,000 acquisition. The 1.84 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $116,038 in value, and $3,521/yr in principal paydown steadily builds equity. Projected total cumulative return: $219,180.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.1% |
| Monthly Cash Flow | $985 | $1,200 |
City averages based on Great Mills market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,665 |
| Total Monthly Debt Service | $2,548 |
| DSCR Ratio | 1.44x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1998
9,123 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20634, Great Mills, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,045 (100%) |
| Owner Occupied HU | 1,891 (62.1%) |
| Renter Occupied HU | 970 (31.9%) |
| Vacant Housing Units | 184 ( 6.0%) |
| Median Home Value | $373,070 |
| Average Home Value | $426,409 |
Housing Distribution
Address Breakdown
Residential
2,782
Single Family
2,663
Multi-Family
119
Businesses
94
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls Provider:
Mls ID: #MDSM2033786
