5200 Newton St APT T1BladensburgMD20710
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 5200 Newton St APT T1, Bladensburg, MD, 20710 in Bladensburg is straightforward: $150,000 in, $1,194/mo in rent, $261/mo out after debt service. The 9.55% gross yield and 1.77 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $41,442 by year five. With $1,382/yr in principal equity, the total cumulative return is projected at $73,772.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 7.2% |
| Monthly Cash Flow | $261 | $350 |
City averages based on Bladensburg market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,194 |
| Total Monthly Debt Service | $873 |
| DSCR Ratio | 1.37x |
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.
Condo
Built in 1966
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20710, Bladensburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,872 (100%) |
| Owner Occupied HU | 875 (22.6%) |
| Renter Occupied HU | 2,801 (72.3%) |
| Vacant Housing Units | 196 ( 5.1%) |
| Median Home Value | $418,953 |
| Average Home Value | $452,382 |
Housing Distribution
Address Breakdown
Residential
3,795
Single Family
1,367
Multi-Family
2,428
Businesses
282
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
Condo
Built in 1966
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20710, Bladensburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,872 (100%) |
| Owner Occupied HU | 875 (22.6%) |
| Renter Occupied HU | 2,801 (72.3%) |
| Vacant Housing Units | 196 ( 5.1%) |
| Median Home Value | $418,953 |
| Average Home Value | $452,382 |
Housing Distribution
Address Breakdown
Residential
3,795
Single Family
1,367
Multi-Family
2,428
Businesses
282
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Saab • Samson Properties
Mls Name: Bright MLS
Mls ID: #MDPG2166090