3906 1st StNorth BeachMD20714
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
Investment Highlights
Investment property for sale in North Beach at 3906 1st St, North Beach, MD, 20714 offers a 8.02% rental yield on a $475,000 purchase with $3,176/mo rent. Total monthly income registers $3,176/mo, and a $2,325/mo payment leaves $222/mo available for distribution. Annual cash flow reaches $2,659/yr on $157,463 to close, and return on cash invested stands at 21.6% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 111.94% and total cumulative return in cash at $176,263. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,176/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1995
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20714, North Beach, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,951 (100%) |
| Owner Occupied HU | 1,169 (59.9%) |
| Renter Occupied HU | 511 (26.2%) |
| Vacant Housing Units | 271 (13.9%) |
| Median Home Value | $425,709 |
| Average Home Value | $503,644 |
Housing Distribution
Address Breakdown
Residential
1,519
Single Family
1,290
Multi-Family
229
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erin Roccapriore • JPAR Real Estate Professionals
Mls Name: Bright MLS
Mls ID: #MDCA2024486