78 Swan StAberdeenMD21001
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid fundamentals define the investment case at 78 Swan St, Aberdeen, MD, 21001 in Aberdeen: $1,505/mo in rent, $448/mo in net income, 10.63% gross yield, 1.97 DSCR, all at $169,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $46,940 in appreciation and $1,565/yr in principal paydown projects total cumulative return of $93,303.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.5% |
| Monthly Cash Flow | $448 | $320 |
City averages based on Aberdeen market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,505 |
| Total Monthly Debt Service | $989 |
| DSCR Ratio | 1.52x |
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 1941
4,809 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21001, Aberdeen, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,886 (100%) |
| Owner Occupied HU | 7,482 (58.1%) |
| Renter Occupied HU | 4,468 (34.7%) |
| Vacant Housing Units | 936 ( 7.3%) |
| Median Home Value | $348,584 |
| Average Home Value | $420,044 |
Housing Distribution
Address Breakdown
Residential
11,341
Single Family
9,363
Multi-Family
1,978
Businesses
697
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 1941
4,809 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21001, Aberdeen, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,886 (100%) |
| Owner Occupied HU | 7,482 (58.1%) |
| Renter Occupied HU | 4,468 (34.7%) |
| Vacant Housing Units | 936 ( 7.3%) |
| Median Home Value | $348,584 |
| Average Home Value | $420,044 |
Housing Distribution
Address Breakdown
Residential
11,341
Single Family
9,363
Multi-Family
1,978
Businesses
697
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices