4020 35th St UNIT BMount RainierMD20712
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 4020 35th St UNIT B, Mount Rainier, MD, 20712 in Mount Rainier at $774,900. Rental yield 6.92%. The 6.92% yield and 1.28 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $214,091 by year five, and $7,137/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $271,557.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 7.2% |
| Monthly Cash Flow | $(348) | $850 |
City averages based on Mount Rainier market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,471 |
| Total Monthly Debt Service | $4,511 |
| DSCR Ratio | 0.99x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2021
4,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20712, Mount Rainier, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,976 (100%) |
| Owner Occupied HU | 1,064 (26.8%) |
| Renter Occupied HU | 2,707 (68.1%) |
| Vacant Housing Units | 205 ( 5.2%) |
| Median Home Value | $578,058 |
| Average Home Value | $572,479 |
Housing Distribution
Address Breakdown
Residential
4,019
Single Family
1,281
Multi-Family
2,738
Businesses
180
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 2021
4,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20712, Mount Rainier, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,976 (100%) |
| Owner Occupied HU | 1,064 (26.8%) |
| Renter Occupied HU | 2,707 (68.1%) |
| Vacant Housing Units | 205 ( 5.2%) |
| Median Home Value | $578,058 |
| Average Home Value | $572,479 |
Housing Distribution
Address Breakdown
Residential
4,019
Single Family
1,281
Multi-Family
2,738
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leah Fernandez • Compass
Mls Name: Bright MLS
Mls ID: #MDPG2166362