400 Indian Hill CtAccokeekMD20607
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis is a cash-flow-light asset: 400 Indian Hill Ct, Accokeek, MD, 20607 in Accokeek, $915,000, 7.63% gross yield, $128/mo net income. Consider it a market-entry position, the $5,819/mo rent covers the $4,114/mo payment with a margin, and 5%/yr appreciation is projected to add $252,798 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.41) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $355,350.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.3% |
| Monthly Cash Flow | $128 | $320 |
City averages based on Accokeek market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,819 |
| Total Monthly Debt Service | $5,327 |
| DSCR Ratio | 1.09x |
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 2015
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20607, Accokeek, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,661 (100%) |
| Owner Occupied HU | 4,208 (90.3%) |
| Renter Occupied HU | 284 ( 6.1%) |
| Vacant Housing Units | 169 ( 3.6%) |
| Median Home Value | $585,548 |
| Average Home Value | $592,790 |
Housing Distribution
Address Breakdown
Residential
4,675
Single Family
4,675
Multi-Family
0
Businesses
185
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 2015
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20607, Accokeek, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,661 (100%) |
| Owner Occupied HU | 4,208 (90.3%) |
| Renter Occupied HU | 284 ( 6.1%) |
| Vacant Housing Units | 169 ( 3.6%) |
| Median Home Value | $585,548 |
| Average Home Value | $592,790 |
Housing Distribution
Address Breakdown
Residential
4,675
Single Family
4,675
Multi-Family
0
Businesses
185
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices