3924 Angelton CtBurtonsvilleMD20866
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3924 Angelton Ct, Burtonsville, MD, 20866 in Burtonsville at $379,900 earns $2,653/mo in rent and nets $147/mo after the $1,708/mo payment, a 8.38% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $104,959 over five years. Ziffy Mortgage underwrites this on a 1.55 DSCR without U.S. credit history. With $3,499/yr in principal paydown, total projected return reaches $162,801.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.3% |
| Monthly Cash Flow | $147 | $1,200 |
City averages based on Burtonsville market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,653 |
| Total Monthly Debt Service | $2,212 |
| DSCR Ratio | 1.20x |
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.
Townhouse
Built in 1986
1,628 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 1986
1,628 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: #MDMC2236440