9274 Adelphi Rd #92701, Hyattsville, MD, 20783 | $252/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

1 Bed
1 Bath
787 sft

10100 Campus Way S APT 202-4A, Lanham, MD, 20774

2 Bed
1 Bath
886 sft

7172 Donnell Pl APT C4, District Heights, MD, 20747

Investment Property+ 1 more

2 Bed
1 Bath
710 sft

3880 26th Ave UNIT 14, Temple Hills, MD, 20748

1 Bed
1 Bath
600 sft

914 Barnaby St SE APT 102, Washington, DC, 20032

Nearby investment properties with comparable prices

3 Bed
2 Bath
1430 sft

244 5th St, Lothian, MD, 20711

- Bed
1 Bath
383 sft

1111 Arlington Blvd APT 810, Arlington, VA, 22209

1 Bed
1 Bath
650 sft

5450 85th Ave APT 204, New Carrollton, MD, 20784

- Bed
- Bath
- sft

931 Westminster St NW, Washington, DC, 20001

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Hyattsville at 9274 Adelphi Rd #92701, Hyattsville, MD, 20783 offers a 9.48% rental yield on a $150,000 purchase with $1,185/mo rent. Total monthly income registers $1,185/mo, and a $734/mo payment leaves $252/mo available for distribution. Annual cash flow reaches $3,027/yr on $49,725 to close, and return on cash invested stands at 26% in year one. Equity gained on principal adds $968/yr while 5% annual appreciation supports $41,442 over five years. Portfolio math shows five-year ROI at 135.59% and total cumulative return in cash at $67,422. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,185/mo property income against a $734/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1963

N/A lot

$N/A/sqft

No HOA