4702 Hamilton StHyattsvilleMD20781
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 4702 Hamilton St, Hyattsville, MD, 20781 in Hyattsville is narrow, $165/mo net on $1,813/mo rent after the $1,192/mo debt service, but the property operates at break-even-plus, not a loss. At $265,000 with a 8.21% yield, the long-run equity case via 5% appreciation ($73,215 over five years) and $2,441/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.52 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $111,091.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.8% |
| Monthly Cash Flow | $165 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,813 |
| Total Monthly Debt Service | $1,543 |
| DSCR Ratio | 1.18x |
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 1926
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20781, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,946 (100%) |
| Owner Occupied HU | 2,520 (51.0%) |
| Renter Occupied HU | 2,130 (43.1%) |
| Vacant Housing Units | 296 ( 6.0%) |
| Median Home Value | $497,313 |
| Average Home Value | $570,095 |
Housing Distribution
Address Breakdown
Residential
4,639
Single Family
2,924
Multi-Family
1,715
Businesses
721
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 1926
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20781, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,946 (100%) |
| Owner Occupied HU | 2,520 (51.0%) |
| Renter Occupied HU | 2,130 (43.1%) |
| Vacant Housing Units | 296 ( 6.0%) |
| Median Home Value | $497,313 |
| Average Home Value | $570,095 |
Housing Distribution
Address Breakdown
Residential
4,639
Single Family
2,924
Multi-Family
1,715
Businesses
721
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cheryll March • Bennett Realty Solutions
Mls Name: Bright MLS
Mls ID: #MDPG2186964