923 1st StBaltimoreMD21225
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 923 1st St, Baltimore, MD, 21225 in Baltimore hard to pass up. The 12.61% gross yield on a $159,000 purchase results in $1,671/mo in rent and $682/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.34). Annual cash flow of $8,185, five-year appreciation of $43,929, and $1,464/yr in equity build-up combine for a projected total cumulative return of $104,243.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.6% | 4.8% |
| Monthly Cash Flow | $682 | $850 |
City averages based on Baltimore market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,671 |
| Total Monthly Debt Service | $926 |
| DSCR Ratio | 1.81x |
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.
Multi Family
Built in 1948
1,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21225, Brooklyn, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,750 (100%) |
| Owner Occupied HU | 6,058 (44.1%) |
| Renter Occupied HU | 6,356 (46.2%) |
| Vacant Housing Units | 1,336 ( 9.7%) |
| Median Home Value | $251,508 |
| Average Home Value | $267,529 |
Housing Distribution
Address Breakdown
Residential
12,757
Single Family
12,258
Multi-Family
499
Businesses
575
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
Multi Family
Built in 1948
1,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21225, Brooklyn, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,750 (100%) |
| Owner Occupied HU | 6,058 (44.1%) |
| Renter Occupied HU | 6,356 (46.2%) |
| Vacant Housing Units | 1,336 ( 9.7%) |
| Median Home Value | $251,508 |
| Average Home Value | $267,529 |
Housing Distribution
Address Breakdown
Residential
12,757
Single Family
12,258
Multi-Family
499
Businesses
575
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices