9250 Edwards Way APT 503AHyattsvilleMD20783
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 9250 Edwards Way APT 503A, Hyattsville, MD, 20783 in Hyattsville speaks for itself: 18.69% gross on a $124,000 price, generating $1,931/mo in rent and $1,160/mo in net income after the $558/mo debt service. DSCR 3.46, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $13,915 stacks alongside $34,259 in projected five-year appreciation and $1,142/yr in principal reduction. Projected total cumulative return: $90,410.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18.7% | 5.8% |
| Monthly Cash Flow | $1,160 | $850 |
City averages based on Hyattsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,931 |
| Total Monthly Debt Service | $1,243 |
| DSCR Ratio | 1.55x |
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 1967
N/A lot
$N/A/sqft
No 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 1967
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices