7579 Weather Worn Way UNIT DColumbiaMD21046
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 7579 Weather Worn Way UNIT D, Columbia, MD, 21046 in Columbia is straightforward: $310,000 in, $2,813/mo in rent, $390/mo out after debt service. The 10.89% gross yield and 2.02 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $85,647 by year five. With $2,855/yr in principal equity, the total cumulative return is projected at $174,564.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 5.1% |
| Monthly Cash Flow | $390 | $1,850 |
City averages based on Columbia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,813 |
| Total Monthly Debt Service | $1,805 |
| DSCR Ratio | 1.56x |
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.
Townhouse
Built in 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21046, Columbia, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,530 (100%) |
| Owner Occupied HU | 4,264 (65.3%) |
| Renter Occupied HU | 2,065 (31.6%) |
| Vacant Housing Units | 201 ( 3.1%) |
| Median Home Value | $527,733 |
| Average Home Value | $550,182 |
Housing Distribution
Address Breakdown
Residential
6,437
Single Family
4,934
Multi-Family
1,503
Businesses
980
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
Townhouse
Built in 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21046, Columbia, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,530 (100%) |
| Owner Occupied HU | 4,264 (65.3%) |
| Renter Occupied HU | 2,065 (31.6%) |
| Vacant Housing Units | 201 ( 3.1%) |
| Median Home Value | $527,733 |
| Average Home Value | $550,182 |
Housing Distribution
Address Breakdown
Residential
6,437
Single Family
4,934
Multi-Family
1,503
Businesses
980
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices