8605 Hampton Valley RdEmmitsburgMD21727
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 8605 Hampton Valley Rd, Emmitsburg, MD, 21727 in Emmitsburg. Priced at $375,000, it generates $3,227/mo in gross rent and $894/mo in net monthly cash flow, a 10.33% yield that comfortably supports the 1.91 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,734. Five-year appreciation: $103,606. Equity from principal paydown: $3,454/yr. Total projected cumulative return: $199,880.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 7.0% |
| Monthly Cash Flow | $894 | $850 |
City averages based on Emmitsburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,227 |
| Total Monthly Debt Service | $2,183 |
| DSCR Ratio | 1.48x |
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 2009
2.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21727, Emmitsburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,970 (100%) |
| Owner Occupied HU | 1,352 (68.6%) |
| Renter Occupied HU | 508 (25.8%) |
| Vacant Housing Units | 110 ( 5.6%) |
| Median Home Value | $456,658 |
| Average Home Value | $537,134 |
Housing Distribution
Address Breakdown
Residential
1,431
Single Family
1,289
Multi-Family
142
Businesses
162
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 2009
2.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21727, Emmitsburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,970 (100%) |
| Owner Occupied HU | 1,352 (68.6%) |
| Renter Occupied HU | 508 (25.8%) |
| Vacant Housing Units | 110 ( 5.6%) |
| Median Home Value | $456,658 |
| Average Home Value | $537,134 |
Housing Distribution
Address Breakdown
Residential
1,431
Single Family
1,289
Multi-Family
142
Businesses
162
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #MDFR2078186