3450 Toledo Ter APT 502HyattsvilleMD20782
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 3450 Toledo Ter APT 502, Hyattsville, MD, 20782 in Hyattsville delivers $1,453/mo in gross rent and $272/mo in net monthly income at a $189,900 entry. The 9.18% yield and 1.70 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $52,466 over five years and $1,749/yr in equity from loan paydown, total projected return is $89,550.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 5.8% |
| Monthly Cash Flow | $272 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,453 |
| Total Monthly Debt Service | $1,106 |
| DSCR Ratio | 1.31x |
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 1962
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
Condo
Built in 1962
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: Diana Cortijo • Century 21 Redwood Realty
Mls Name: Bright MLS
Mls ID: #MDPG2179422