Devonshire Plan, Retreat at Sherwood PreserveBrookevilleMD20833
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. Rental yield 5.06%. Devonshire Plan, Retreat at Sherwood Preserve, Brookeville, MD, 20833 in Brookeville at $1,268,690, 5.06% gross yield, is a market-growth asset. The $5,354/mo rent partially funds the $5,705/mo debt service; the core return is the 5%/yr price growth projected to add $350,516 over five years. Ziffy Mortgage's DSCR mortgage (0.94) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $317,965.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 5.5% |
| Monthly Cash Flow | $(2,536) | $300 |
City averages based on Brookeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,354 |
| Total Monthly Debt Service | $7,386 |
| DSCR Ratio | 0.72x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20833, Brookeville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,705 (100%) |
| Owner Occupied HU | 2,459 (90.9%) |
| Renter Occupied HU | 178 ( 6.6%) |
| Vacant Housing Units | 68 ( 2.5%) |
| Median Home Value | $806,119 |
| Average Home Value | $930,165 |
Housing Distribution
Address Breakdown
Residential
2,650
Single Family
2,639
Multi-Family
11
Businesses
66
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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20833, Brookeville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,705 (100%) |
| Owner Occupied HU | 2,459 (90.9%) |
| Renter Occupied HU | 178 ( 6.6%) |
| Vacant Housing Units | 68 ( 2.5%) |
| Median Home Value | $806,119 |
| Average Home Value | $930,165 |
Housing Distribution
Address Breakdown
Residential
2,650
Single Family
2,639
Multi-Family
11
Businesses
66
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices