5521 Belva StLanhamMD20706
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 5521 Belva St, Lanham, MD, 20706 in Lanham speaks for itself: 11.08% gross on a $349,000 price, generating $3,223/mo in rent and $1,053/mo in net income after the $1,569/mo debt service. DSCR 2.05, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,631 stacks alongside $96,422 in projected five-year appreciation and $3,214/yr in principal reduction. Projected total cumulative return: $200,138.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.0% |
| Monthly Cash Flow | $1,053 | $850 |
City averages based on Lanham market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,223 |
| Total Monthly Debt Service | $2,032 |
| DSCR Ratio | 1.59x |
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 1966
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20706, Lanham, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,915 (100%) |
| Owner Occupied HU | 9,673 (64.9%) |
| Renter Occupied HU | 4,605 (30.9%) |
| Vacant Housing Units | 637 ( 4.3%) |
| Median Home Value | $441,375 |
| Average Home Value | $463,194 |
Housing Distribution
Address Breakdown
Residential
14,734
Single Family
11,879
Multi-Family
2,855
Businesses
1,383
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 1966
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20706, Lanham, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,915 (100%) |
| Owner Occupied HU | 9,673 (64.9%) |
| Renter Occupied HU | 4,605 (30.9%) |
| Vacant Housing Units | 637 ( 4.3%) |
| Median Home Value | $441,375 |
| Average Home Value | $463,194 |
Housing Distribution
Address Breakdown
Residential
14,734
Single Family
11,879
Multi-Family
2,855
Businesses
1,383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices