6629 81st StCabin JohnMD20818
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Cabin John at 6629 81st St, Cabin John, MD, 20818 projects strong ROI of 9.01%. Rental yield 3.61%. With 5% annual appreciation, the property builds $689,323 in value over five years. Equity growth combined delivers a projected five-year ROI of 61.11%, translating into $430,733 in total cumulative return on $704,838 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.6% | 5.0% |
| Monthly Cash Flow | $(8,014) | $2,500 |
City averages based on Cabin John market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,504 |
| Total Monthly Debt Service | $14,525 |
| DSCR Ratio | 0.52x |
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 2005
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20818, Cabin John, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 670 (100%) |
| Owner Occupied HU | 609 (90.9%) |
| Renter Occupied HU | 37 ( 5.5%) |
| Vacant Housing Units | 24 ( 3.6%) |
| Median Home Value | $1,262,336 |
| Average Home Value | $1,310,632 |
Housing Distribution
Address Breakdown
Residential
683
Single Family
654
Multi-Family
29
Businesses
145
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 2005
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20818, Cabin John, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 670 (100%) |
| Owner Occupied HU | 609 (90.9%) |
| Renter Occupied HU | 37 ( 5.5%) |
| Vacant Housing Units | 24 ( 3.6%) |
| Median Home Value | $1,262,336 |
| Average Home Value | $1,310,632 |
Housing Distribution
Address Breakdown
Residential
683
Single Family
654
Multi-Family
29
Businesses
145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices