4809 Camelot StRockvilleMD20853
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderNot flashy, but dependably profitable, 4809 Camelot St, Rockville, MD, 20853 in Rockville is listed at $731,700 and delivers $4,808/mo in rent and $258/mo in net monthly cash flow. The 7.89% yield and 1.46 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $202,155 over five years, and $6,739/yr in principal reduction supplements cash return. Total projected cumulative return: $294,115.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 4.8% |
| Monthly Cash Flow | $258 | $1,850 |
City averages based on Rockville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,808 |
| Total Monthly Debt Service | $4,260 |
| DSCR Ratio | 1.13x |
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20853, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,192 (100%) |
| Owner Occupied HU | 8,019 (87.2%) |
| Renter Occupied HU | 949 (10.3%) |
| Vacant Housing Units | 224 ( 2.4%) |
| Median Home Value | $628,118 |
| Average Home Value | $675,970 |
Housing Distribution
Address Breakdown
Residential
9,927
Single Family
9,055
Multi-Family
872
Businesses
91
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20853, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,192 (100%) |
| Owner Occupied HU | 8,019 (87.2%) |
| Renter Occupied HU | 949 (10.3%) |
| Vacant Housing Units | 224 ( 2.4%) |
| Median Home Value | $628,118 |
| Average Home Value | $675,970 |
Housing Distribution
Address Breakdown
Residential
9,927
Single Family
9,055
Multi-Family
872
Businesses
91
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices