5815 89th AveHyattsvilleMD20784
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 5815 89th Ave, Hyattsville, MD, 20784 in Hyattsville hard to pass up. The 11.91% gross yield on a $385,000 purchase results in $3,820/mo in rent and $1,425/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.21). Annual cash flow of $17,101, five-year appreciation of $106,368, and $3,546/yr in equity build-up combine for a projected total cumulative return of $237,784.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 5.8% |
| Monthly Cash Flow | $1,425 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,820 |
| Total Monthly Debt Service | $2,241 |
| DSCR Ratio | 1.70x |
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 1962
9,491 sqft 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
Single Family
Built in 1962
9,491 sqft 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: Liz Keyser • VYBE Realty
Mls Name: Bright MLS
Mls ID: #MDPG2187990