3921 Oliver StHyattsvilleMD20782
INVESTMENT ANALYSIS
Investment Verdict
Solid Income3921 Oliver St, Hyattsville, MD, 20782 in Hyattsville is a solid income-producing rental, 8.34% gross yield, $3,870/mo rent, $364/mo net cash flow on a $557,000 buy. DSCR 1.54 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $153,889 and $5,130/yr in principal reduction project a total cumulative return of $234,840.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.8% |
| Monthly Cash Flow | $364 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,870 |
| Total Monthly Debt Service | $3,285 |
| DSCR Ratio | 1.18x |
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 1934
5,803 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20782, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,484 (100%) |
| Owner Occupied HU | 5,387 (37.2%) |
| Renter Occupied HU | 7,837 (54.1%) |
| Vacant Housing Units | 1,260 ( 8.7%) |
| Median Home Value | $512,540 |
| Average Home Value | $526,845 |
Housing Distribution
Address Breakdown
Residential
13,479
Single Family
6,754
Multi-Family
6,725
Businesses
600
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 1934
5,803 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20782, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,484 (100%) |
| Owner Occupied HU | 5,387 (37.2%) |
| Renter Occupied HU | 7,837 (54.1%) |
| Vacant Housing Units | 1,260 ( 8.7%) |
| Median Home Value | $512,540 |
| Average Home Value | $526,845 |
Housing Distribution
Address Breakdown
Residential
13,479
Single Family
6,754
Multi-Family
6,725
Businesses
600
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices