4728 Bellrock AlyBoydsMD20841
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder4728 Bellrock Aly, Boyds, MD, 20841 in Boyds earns a respectable 7.47% gross yield at $658,055, but after the $2,959/mo mortgage the net cash flow is $4/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.38) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $181,808 over five years, making equity the dominant return driver. Total projected return: $249,916.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.0% |
| Monthly Cash Flow | $4 | $850 |
City averages based on Boyds market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,097 |
| Total Monthly Debt Service | $3,831 |
| DSCR Ratio | 1.07x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20841, Boyds, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,948 (100%) |
| Owner Occupied HU | 2,624 (89.0%) |
| Renter Occupied HU | 264 ( 9.0%) |
| Vacant Housing Units | 60 ( 2.0%) |
| Median Home Value | $805,310 |
| Average Home Value | $813,769 |
Housing Distribution
Address Breakdown
Residential
2,918
Single Family
2,816
Multi-Family
102
Businesses
85
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20841, Boyds, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,948 (100%) |
| Owner Occupied HU | 2,624 (89.0%) |
| Renter Occupied HU | 264 ( 9.0%) |
| Vacant Housing Units | 60 ( 2.0%) |
| Median Home Value | $805,310 |
| Average Home Value | $813,769 |
Housing Distribution
Address Breakdown
Residential
2,918
Single Family
2,816
Multi-Family
102
Businesses
85
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
