3749 Carolyn PlNanjemoyMD20662
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3749 Carolyn Pl, Nanjemoy, MD, 20662 in Nanjemoy speaks for itself: 26.6% gross on a $100,000 price, generating $2,216/mo in rent and $1,594/mo in net income after the $450/mo debt service. DSCR 4.92, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $19,133 stacks alongside $27,628 in projected five-year appreciation and $921/yr in principal reduction. Projected total cumulative return: $140,525.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 26.6% | 7.0% |
| Monthly Cash Flow | $1,594 | $350 |
City averages based on Nanjemoy market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,216 |
| Total Monthly Debt Service | $582 |
| DSCR Ratio | 3.81x |
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.
Lot
Built in N/A
4.91 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20662, Nanjemoy, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,142 (100%) |
| Owner Occupied HU | 810 (70.9%) |
| Renter Occupied HU | 151 (13.2%) |
| Vacant Housing Units | 181 (15.8%) |
| Median Home Value | $470,833 |
| Average Home Value | $567,278 |
Housing Distribution
Address Breakdown
Residential
1,136
Single Family
1,136
Multi-Family
0
Businesses
15
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
Lot
Built in N/A
4.91 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20662, Nanjemoy, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,142 (100%) |
| Owner Occupied HU | 810 (70.9%) |
| Renter Occupied HU | 151 (13.2%) |
| Vacant Housing Units | 181 (15.8%) |
| Median Home Value | $470,833 |
| Average Home Value | $567,278 |
Housing Distribution
Address Breakdown
Residential
1,136
Single Family
1,136
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices