2800 Abbey Manor CirBrookevilleMD20833
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 2800 Abbey Manor Cir, Brookeville, MD, 20833 in Brookeville. Rental yield 4.06%. At $1,025,000 with 4.06% gross yield, current distributions are modest, but the 5% appreciation rate projects $283,189 in new equity by year five, complemented by $9,440/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.75) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $201,727.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.1% | 5.5% |
| Monthly Cash Flow | $(3,019) | $300 |
City averages based on Brookeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,468 |
| Total Monthly Debt Service | $5,967 |
| DSCR Ratio | 0.58x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1997
10,411 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20833, Brookeville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,705 (100%) |
| Owner Occupied HU | 2,459 (90.9%) |
| Renter Occupied HU | 178 ( 6.6%) |
| Vacant Housing Units | 68 ( 2.5%) |
| Median Home Value | $806,119 |
| Average Home Value | $930,165 |
Housing Distribution
Address Breakdown
Residential
2,650
Single Family
2,639
Multi-Family
11
Businesses
66
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 1997
10,411 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20833, Brookeville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,705 (100%) |
| Owner Occupied HU | 2,459 (90.9%) |
| Renter Occupied HU | 178 ( 6.6%) |
| Vacant Housing Units | 68 ( 2.5%) |
| Median Home Value | $806,119 |
| Average Home Value | $930,165 |
Housing Distribution
Address Breakdown
Residential
2,650
Single Family
2,639
Multi-Family
11
Businesses
66
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #MDMC2217832