3831 Hamilton St #F-204HyattsvilleMD20781
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeHigh DSCR is a competitive advantage at closing. 3831 Hamilton St #F-204, Hyattsville, MD, 20781 in Hyattsville achieves 1.78, rent of $1,199/mo covers the $674/mo payment 1.5x over at $149,900. Rental yield 9.6%. That makes it both an efficient operational hold and a straightforward underwrite for Ziffy Mortgage's DSCR program. No domestic credit history or income documentation required. Appreciation at 5%/yr adds $41,415 over five years, with $1,381/yr in principal reduction bringing total projected return to $74,051.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 5.8% |
| Monthly Cash Flow | $(360) | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,199 |
| Total Monthly Debt Service | $873 |
| DSCR Ratio | 1.37x |
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: 20781, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,946 (100%) |
| Owner Occupied HU | 2,520 (51.0%) |
| Renter Occupied HU | 2,130 (43.1%) |
| Vacant Housing Units | 296 ( 6.0%) |
| Median Home Value | $497,313 |
| Average Home Value | $570,095 |
Housing Distribution
Address Breakdown
Residential
4,639
Single Family
2,924
Multi-Family
1,715
Businesses
721
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: 20781, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,946 (100%) |
| Owner Occupied HU | 2,520 (51.0%) |
| Renter Occupied HU | 2,130 (43.1%) |
| Vacant Housing Units | 296 ( 6.0%) |
| Median Home Value | $497,313 |
| Average Home Value | $570,095 |
Housing Distribution
Address Breakdown
Residential
4,639
Single Family
2,924
Multi-Family
1,715
Businesses
721
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #MDPG2193224