4035 Silver Park TerSuitlandMD20746
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 4035 Silver Park Ter, Suitland, MD, 20746 in Suitland. At $369,500 it earns $2,762/mo in rent and distributes $464/mo to the owner after the $1,662/mo payment, a consistent 8.97% yield. DSCR 1.66 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $102,086 in value; $3,403/yr in principal paydown compounds ownership stake. Total projected return: $170,006.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.5% |
| Monthly Cash Flow | $464 | $420 |
City averages based on Suitland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,762 |
| Total Monthly Debt Service | $2,151 |
| DSCR Ratio | 1.28x |
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 1989
1,505 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20746, Suitland, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,847 (100%) |
| Owner Occupied HU | 5,243 (35.3%) |
| Renter Occupied HU | 8,394 (56.5%) |
| Vacant Housing Units | 1,210 ( 8.1%) |
| Median Home Value | $362,333 |
| Average Home Value | $402,334 |
Housing Distribution
Address Breakdown
Residential
14,645
Single Family
6,520
Multi-Family
8,125
Businesses
533
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 1989
1,505 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20746, Suitland, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,847 (100%) |
| Owner Occupied HU | 5,243 (35.3%) |
| Renter Occupied HU | 8,394 (56.5%) |
| Vacant Housing Units | 1,210 ( 8.1%) |
| Median Home Value | $362,333 |
| Average Home Value | $402,334 |
Housing Distribution
Address Breakdown
Residential
14,645
Single Family
6,520
Multi-Family
8,125
Businesses
533
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices