9993 Levin Wilson RdDeal IslandMD21821
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 9993 Levin Wilson Rd, Deal Island, MD, 21821 in Deal Island. Priced at $209,900, it generates $2,160/mo in gross rent and $855/mo in net monthly cash flow, a 12.35% yield that comfortably supports the 2.29 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,254. Five-year appreciation: $57,992. Equity from principal paydown: $1,933/yr. Total projected cumulative return: $134,614.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.4% | 6.5% |
| Monthly Cash Flow | $855 | $850 |
City averages based on Deal Island market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,160 |
| Total Monthly Debt Service | $1,222 |
| DSCR Ratio | 1.77x |
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 1988
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21821, Deal Island, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 668 (100%) |
| Owner Occupied HU | 337 (50.4%) |
| Renter Occupied HU | 58 ( 8.7%) |
| Vacant Housing Units | 273 (40.9%) |
| Median Home Value | $198,026 |
| Average Home Value | $219,488 |
Housing Distribution
Address Breakdown
Residential
537
Single Family
537
Multi-Family
0
Businesses
19
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 1988
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21821, Deal Island, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 668 (100%) |
| Owner Occupied HU | 337 (50.4%) |
| Renter Occupied HU | 58 ( 8.7%) |
| Vacant Housing Units | 273 (40.9%) |
| Median Home Value | $198,026 |
| Average Home Value | $219,488 |
Housing Distribution
Address Breakdown
Residential
537
Single Family
537
Multi-Family
0
Businesses
19
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices