4805 Bicknell RdMarburyMD20658
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 4805 Bicknell Rd, Marbury, MD, 20658 in Marbury is narrow, $129/mo net on $1,547/mo rent after the $1,025/mo debt service, but the property operates at break-even-plus, not a loss. At $228,000 with a 8.14% yield, the long-run equity case via 5% appreciation ($62,992 over five years) and $2,100/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.51 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $94,789.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 7.0% |
| Monthly Cash Flow | $129 | $1,200 |
City averages based on Marbury market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,547 |
| Total Monthly Debt Service | $1,327 |
| DSCR Ratio | 1.17x |
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 1918
0.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20658, Marbury, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 404 (100%) |
| Owner Occupied HU | 302 (74.8%) |
| Renter Occupied HU | 67 (16.6%) |
| Vacant Housing Units | 35 ( 8.7%) |
| Median Home Value | $402,326 |
| Average Home Value | $391,002 |
Housing Distribution
Address Breakdown
Residential
338
Single Family
338
Multi-Family
0
Businesses
27
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 1918
0.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20658, Marbury, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 404 (100%) |
| Owner Occupied HU | 302 (74.8%) |
| Renter Occupied HU | 67 (16.6%) |
| Vacant Housing Units | 35 ( 8.7%) |
| Median Home Value | $402,326 |
| Average Home Value | $391,002 |
Housing Distribution
Address Breakdown
Residential
338
Single Family
338
Multi-Family
0
Businesses
27
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices