5430 85th Ave #1New CarrolltonMD20784
INVESTMENT ANALYSIS
Investment Verdict
Solid Income5430 85th Ave #1, New Carrollton, MD, 20784 in New Carrollton carries a 1.70 coverage ratio, rent of $1,188/mo is 1.70 times the $697/mo payment. Rental yield 9.2%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $155,000 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $42,824; total projected cumulative return: $73,230.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $(243) | $1,200 |
City averages based on New Carrollton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,188 |
| Total Monthly Debt Service | $902 |
| DSCR Ratio | 1.32x |
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 1963
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20784, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,203 (100%) |
| Owner Occupied HU | 5,443 (53.3%) |
| Renter Occupied HU | 4,170 (40.9%) |
| Vacant Housing Units | 590 ( 5.8%) |
| Median Home Value | $388,412 |
| Average Home Value | $402,316 |
Housing Distribution
Address Breakdown
Residential
10,055
Single Family
6,473
Multi-Family
3,582
Businesses
395
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 1963
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20784, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,203 (100%) |
| Owner Occupied HU | 5,443 (53.3%) |
| Renter Occupied HU | 4,170 (40.9%) |
| Vacant Housing Units | 590 ( 5.8%) |
| Median Home Value | $388,412 |
| Average Home Value | $402,316 |
Housing Distribution
Address Breakdown
Residential
10,055
Single Family
6,473
Multi-Family
3,582
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: LaShon Johnson • Samson Properties
Mls Name: Bright MLS
Mls ID: #MDPG2191390