3620 Pine Tree DrPort RepublicMD20676
INVESTMENT ANALYSIS
Investment Verdict
Solid Income3620 Pine Tree Dr, Port Republic, MD, 20676 in Port Republic is a solid income-producing rental, 8.12% gross yield, $3,042/mo rent, $246/mo net cash flow on a $449,500 buy. DSCR 1.51 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $124,189 and $4,140/yr in principal reduction project a total cumulative return of $186,400.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 7.2% |
| Monthly Cash Flow | $246 | $350 |
City averages based on Port Republic market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,042 |
| Total Monthly Debt Service | $2,617 |
| DSCR Ratio | 1.16x |
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.
Single Family
Built in 1973
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20676, Port Republic, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,472 (100%) |
| Owner Occupied HU | 1,133 (77.0%) |
| Renter Occupied HU | 138 ( 9.4%) |
| Vacant Housing Units | 201 (13.7%) |
| Median Home Value | $497,804 |
| Average Home Value | $532,824 |
Housing Distribution
Address Breakdown
Residential
1,409
Single Family
1,409
Multi-Family
0
Businesses
39
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 1973
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20676, Port Republic, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,472 (100%) |
| Owner Occupied HU | 1,133 (77.0%) |
| Renter Occupied HU | 138 ( 9.4%) |
| Vacant Housing Units | 201 (13.7%) |
| Median Home Value | $497,804 |
| Average Home Value | $532,824 |
Housing Distribution
Address Breakdown
Residential
1,409
Single Family
1,409
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mr. Tom S Hennerty • NetRealtyNow.com, LLC
Mls Name: Bright MLS
Mls ID: #MDCA2022206