9200 Edwards Way APT 1108HyattsvilleMD20783
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 9200 Edwards Way APT 1108, Hyattsville, MD, 20783 in Hyattsville speaks for itself: 20.21% gross on a $156,900 price, generating $2,642/mo in rent and $1,038/mo in net income after the $706/mo debt service. DSCR 3.74, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,451 stacks alongside $43,349 in projected five-year appreciation and $1,445/yr in principal reduction. Projected total cumulative return: $129,006.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.2% | 5.8% |
| Monthly Cash Flow | $1,038 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,642 |
| Total Monthly Debt Service | $1,542 |
| DSCR Ratio | 1.71x |
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.
Condo
Built in 1974
906 sqft lot
$N/A/sqft
$629 monthly HOA
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
Condo
Built in 1974
906 sqft lot
$N/A/sqft
$629 monthly HOA
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