3819 Cullingworth RdBurtonsvilleMD20866
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 3819 Cullingworth Rd, Burtonsville, MD, 20866 in Burtonsville at $617,500. Rental yield 6.81%. The 6.81% yield and 1.26 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $170,604 by year five, and $5,687/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $212,563.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 5.3% |
| Monthly Cash Flow | $(449) | $1,200 |
City averages based on Burtonsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,504 |
| Total Monthly Debt Service | $3,595 |
| DSCR Ratio | 0.97x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2013
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20866, Burtonsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,970 (100%) |
| Owner Occupied HU | 3,701 (74.5%) |
| Renter Occupied HU | 1,128 (22.7%) |
| Vacant Housing Units | 141 ( 2.8%) |
| Median Home Value | $585,494 |
| Average Home Value | $632,576 |
Housing Distribution
Address Breakdown
Residential
5,048
Single Family
4,540
Multi-Family
508
Businesses
341
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 2013
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20866, Burtonsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,970 (100%) |
| Owner Occupied HU | 3,701 (74.5%) |
| Renter Occupied HU | 1,128 (22.7%) |
| Vacant Housing Units | 141 ( 2.8%) |
| Median Home Value | $585,494 |
| Average Home Value | $632,576 |
Housing Distribution
Address Breakdown
Residential
5,048
Single Family
4,540
Multi-Family
508
Businesses
341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #MDMC2225506