461 Jewell RdDunkirkMD20754
INVESTMENT ANALYSIS
Investment Verdict
Solid Income461 Jewell Rd, Dunkirk, MD, 20754 in Dunkirk earns a respectable 8.62% gross yield at $200,000, but after the $899/mo mortgage the net cash flow is $193/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.60) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $55,256 over five years, making equity the dominant return driver. Total projected return: $88,295.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.0% |
| Monthly Cash Flow | $193 | $850 |
City averages based on Dunkirk market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,437 |
| Total Monthly Debt Service | $1,164 |
| DSCR Ratio | 1.23x |
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 1920
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20754, Dunkirk, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,553 (100%) |
| Owner Occupied HU | 2,313 (90.6%) |
| Renter Occupied HU | 146 ( 5.7%) |
| Vacant Housing Units | 94 ( 3.7%) |
| Median Home Value | $631,649 |
| Average Home Value | $672,979 |
Housing Distribution
Address Breakdown
Residential
2,406
Single Family
2,406
Multi-Family
0
Businesses
320
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 1920
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20754, Dunkirk, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,553 (100%) |
| Owner Occupied HU | 2,313 (90.6%) |
| Renter Occupied HU | 146 ( 5.7%) |
| Vacant Housing Units | 94 ( 3.7%) |
| Median Home Value | $631,649 |
| Average Home Value | $672,979 |
Housing Distribution
Address Breakdown
Residential
2,406
Single Family
2,406
Multi-Family
0
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices