3326 Tribune CtHyattsvilleMD20782
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Hyattsville rentals match the income profile of 3326 Tribune Ct, Hyattsville, MD, 20782. Listed at $540,000, gross rent is $4,643/mo and net cash flow is $982/mo, a 10.32% yield well above national averages. DSCR 1.91 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $149,192 by year five with $4,973/yr in annual principal reduction, projecting $287,530 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 5.8% |
| Monthly Cash Flow | $982 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,643 |
| Total Monthly Debt Service | $3,144 |
| DSCR Ratio | 1.48x |
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.
Townhouse
Built in 2017
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20782, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,484 (100%) |
| Owner Occupied HU | 5,387 (37.2%) |
| Renter Occupied HU | 7,837 (54.1%) |
| Vacant Housing Units | 1,260 ( 8.7%) |
| Median Home Value | $512,540 |
| Average Home Value | $526,845 |
Housing Distribution
Address Breakdown
Residential
13,479
Single Family
6,754
Multi-Family
6,725
Businesses
600
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
Townhouse
Built in 2017
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20782, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,484 (100%) |
| Owner Occupied HU | 5,387 (37.2%) |
| Renter Occupied HU | 7,837 (54.1%) |
| Vacant Housing Units | 1,260 ( 8.7%) |
| Median Home Value | $512,540 |
| Average Home Value | $526,845 |
Housing Distribution
Address Breakdown
Residential
13,479
Single Family
6,754
Multi-Family
6,725
Businesses
600
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Noreen Sarhene • Samson Properties
Mls Name: Bright MLS
Mls ID: #MDPG2190634