4413 Blue Heron WayBladensburgMD20710
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 4413 Blue Heron Way, Bladensburg, MD, 20710 in Bladensburg speaks for itself: 11.26% gross on a $285,000 price, generating $2,675/mo in rent and $902/mo in net income after the $1,282/mo debt service. DSCR 2.09, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $10,827 stacks alongside $78,740 in projected five-year appreciation and $2,625/yr in principal reduction. Projected total cumulative return: $166,199.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 7.2% |
| Monthly Cash Flow | $902 | $350 |
City averages based on Bladensburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,675 |
| Total Monthly Debt Service | $1,659 |
| DSCR Ratio | 1.61x |
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 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20710, Bladensburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,872 (100%) |
| Owner Occupied HU | 875 (22.6%) |
| Renter Occupied HU | 2,801 (72.3%) |
| Vacant Housing Units | 196 ( 5.1%) |
| Median Home Value | $418,953 |
| Average Home Value | $452,382 |
Housing Distribution
Address Breakdown
Residential
3,795
Single Family
1,367
Multi-Family
2,428
Businesses
282
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 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20710, Bladensburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,872 (100%) |
| Owner Occupied HU | 875 (22.6%) |
| Renter Occupied HU | 2,801 (72.3%) |
| Vacant Housing Units | 196 ( 5.1%) |
| Median Home Value | $418,953 |
| Average Home Value | $452,382 |
Housing Distribution
Address Breakdown
Residential
3,795
Single Family
1,367
Multi-Family
2,428
Businesses
282
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Neil Madan • Argent Realty, LLC
Mls Name: Bright MLS
Mls ID: #MDPG2167684