6503 20th AveHyattsvilleMD20782
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 6503 20th Ave, Hyattsville, MD, 20782 in Hyattsville hard to pass up. The 11.77% gross yield on a $428,400 purchase results in $4,201/mo in rent and $1,537/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.18). Annual cash flow of $18,441, five-year appreciation of $118,359, and $3,946/yr in equity build-up combine for a projected total cumulative return of $261,431.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 5.8% |
| Monthly Cash Flow | $1,537 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,201 |
| Total Monthly Debt Service | $2,494 |
| DSCR Ratio | 1.68x |
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 1942
5,083 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20782, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,484 (100%) |
| Owner Occupied HU | 5,387 (37.2%) |
| Renter Occupied HU | 7,837 (54.1%) |
| Vacant Housing Units | 1,260 ( 8.7%) |
| Median Home Value | $512,540 |
| Average Home Value | $526,845 |
Housing Distribution
Address Breakdown
Residential
13,479
Single Family
6,754
Multi-Family
6,725
Businesses
600
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 1942
5,083 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20782, Hyattsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,484 (100%) |
| Owner Occupied HU | 5,387 (37.2%) |
| Renter Occupied HU | 7,837 (54.1%) |
| Vacant Housing Units | 1,260 ( 8.7%) |
| Median Home Value | $512,540 |
| Average Home Value | $526,845 |
Housing Distribution
Address Breakdown
Residential
13,479
Single Family
6,754
Multi-Family
6,725
Businesses
600
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A