5303 Farragut StHyattsvilleMD20781
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.5% gross rental yield, 5303 Farragut St, Hyattsville, MD, 20781 in Hyattsville is priced for capital growth, not immediate cash flow. The $408,500 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $112,861 by year five, with $3,762/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.02) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $111,845.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.5% | 5.8% |
| Monthly Cash Flow | $(670) | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,871 |
| Total Monthly Debt Service | $2,378 |
| DSCR Ratio | 0.79x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1940
9,375 sqft 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 1940
9,375 sqft 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: Angel Ribulotta • Aguilar & Associates, Inc.
Mls Name: Bright MLS
Mls ID: #MDPG2187566