3810 58th AveHyattsvilleMD20784
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 3810 58th Ave, Hyattsville, MD, 20784 in Hyattsville: $3,053/mo in rent, $428/mo in net income, 8.68% gross yield, 1.61 DSCR, all at $422,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $116,591 in appreciation and $3,887/yr in principal paydown projects total cumulative return of $187,606.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 5.8% |
| Monthly Cash Flow | $428 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,053 |
| Total Monthly Debt Service | $2,457 |
| DSCR Ratio | 1.24x |
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 1944
6,575 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20784, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,203 (100%) |
| Owner Occupied HU | 5,443 (53.3%) |
| Renter Occupied HU | 4,170 (40.9%) |
| Vacant Housing Units | 590 ( 5.8%) |
| Median Home Value | $388,412 |
| Average Home Value | $402,316 |
Housing Distribution
Address Breakdown
Residential
10,055
Single Family
6,473
Multi-Family
3,582
Businesses
395
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 1944
6,575 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20784, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,203 (100%) |
| Owner Occupied HU | 5,443 (53.3%) |
| Renter Occupied HU | 4,170 (40.9%) |
| Vacant Housing Units | 590 ( 5.8%) |
| Median Home Value | $388,412 |
| Average Home Value | $402,316 |
Housing Distribution
Address Breakdown
Residential
10,055
Single Family
6,473
Multi-Family
3,582
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Mushala • Residential Real Estate Corp.
Mls Name: Bright MLS
Mls ID: #MDPG2167406