3823 Hamilton St Unit B-204 · Hyattsville, MD
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 7/10 · Major
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 21.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +15.0/15.0
- 1% rule +5.6/10.0
- Cash flow +5.3/30.0
- Livability +4.0/5.0
- Condition / age +4.0/5.0
- Rent growth +2.5/5.0
- Schools +1.6/10.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$170,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Updated incentive: Seller now offering a credit equivalent to one year of HOA fees at closing. Don't miss out on this opportunity! Situated beside Driskell Park in Historic Hyattsville, this beautifully refreshed two-bedroom, one-bath condominium offers comfort, convenience, and an unbeatable location along the Route 1 Corridor. The interior has been completely painted throughout, creating a clean, modern backdrop ready for your personal style. Brand-new laminate flooring spans the entire home, adding warmth and continuity from room to room. Large, bright windows invite in abundant natural light, enhancing the open feel of the living and dining area and making the space airy and welcoming. The thoughtfully designed layout features two well-proportioned bedrooms, a spacious living area perfect for relaxing or entertaining, and a kitchen with an open flow to the main living space. Whether you're working from home or hosting friends, the floor plan offers flexibility and comfort. Step outside and enjoy immediate access to Driskell Park’s green space, trails, and recreation amenities. Commuters will appreciate the proximity to the West Hyattsville Metro, multiple bus routes, and Route 1, offering convenient access to DC, College Park, and beyond. Local restaurants, shops, and neighborhood events are just minutes away, making this an ideal blend of urban accessibility and community charm. Whether walking, biking, accessing public transportation, or driving, this is an ideal location to get where you want, how you want. Fresh, bright, and move-in ready, this is a fantastic opportunity to own in one of Route 1’s most vibrant and community-oriented neighborhoods.
Key facts
- $627 HOA
- Parking
- Built 1962
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $170k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-375 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $116k (31.9% below list).
- Meets the 1% rule at list price ($2k rent vs $170k).
- Recommended offer: $116k (31.9% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 80/100 on livability (#45 in MD, #1,645 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
- Prince George'S County Public Schools (suburban): math 8% / reading 24% proficiency, ranked #21 of 24 in MD (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Hyattsville Elementary (math 8% / reading 13%, grade F, #590 of 860 statewide, top 70%, 423 students, 83% FRL); Hyattsville Middle (math 5% / reading 23%, grade F, #196 of 225 statewide, top 88%, 705 students, 83% FRL); Northwestern High (math 15% / reading 32%, grade F, #169 of 222 statewide, top 76%, 2,346 students, 80% FRL) — zoned schools average 82% FRL vs 53% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: 65 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,481 units permitted in Prince George's County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- Prince George's County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 146 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: HOA is 35% of rent.
- Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 146 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
- Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.06% ✓
- Cap rate
- 3.65%
- Cash-on-cash
- -9.45%
- DSCR
- 0.58
- GRM
- 7.8
CMA / ARV
- ARV (median comp)
- $209,226
- List price
- $170,000
- Delta
- -18.75%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4906 41st Pl | 0.46mi | 3/1.0 (+1) | 1,007 (+4%) | 1mo | $375,000 | $372 | 65 |
| 3450 Toledo Ter #610 | 1.35mi | 2/1.0 | 919 (-5%) | 0mo | $160,000 | $174 | 57 |
| 3206 Bunker Hill Rd | 1.08mi | 2/1.0 | 1,092 (+13%) | 3mo | $385,000 | $353 | 41 |
| 6506 America Blvd #203 | 1.13mi | 2/1.0 | 1,105 (+14%) | 1mo | $259,900 | $235 | 40 |
| 4301 Newark Rd | 1.22mi | 2/1.0 | 725 (-25%) | 1mo | $280,000 | $386 | 39 |
| 6506 America Blvd #510 | 1.13mi | 2/2.0 | 1,094 (+13%) | 0mo | $257,000 | $235 | 39 |
| 4801 Decatur St | 0.96mi | 2/2.0 | 784 (-19%) | 2mo | $375,000 | $478 | 34 |
| 6506 America Blvd #711 | 1.13mi | 2/2.0 | 1,143 (+18%) | 2mo | $270,000 | $236 | 34 |
| 3408 42nd Ave | 1.33mi | 3/1.0 (+1) | 800 (-17%) | 2mo | $380,000 | $475 | 33 |
| 3450 Toledo Ter #205 | 1.35mi | 1/1.0 (-1) | 744 (-23%) | 3mo | $105,000 | $141 | 33 |
| 5201 Varnum St | 1.46mi | 3/2.0 (+1) | 1,150 (+19%) | 1mo | $355,000 | $309 | 30 |
| 5406 Taylor Rd | 1.16mi | 3/2.0 (+1) | 1,198 (+24%) | 3mo | $435,000 | $363 | 28 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -32.7%
- Equity multiple
- -0.07×
- Total profit
- $-51,013
- Equity at exit
- $25,348
- IRR
- -36.8%
- Equity multiple
- -0.54×
- Total profit
- $-73,492
- Equity at exit
- $14,698
Cash invested: $47,600 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 27 Tenant-Leaning
- State Maryland
- 27 Tenant-Leaning · D+14
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 20781
- Home prices YoY
- -30.9%
- Active inventory
- 65
- Price-to-rent
- 7.8×
Monthly cashflow live
- Estimated rent
- $1,806 high interval (Pro) →
- Mortgage (P&I)
- −$891
- Tax est. 1.5%
- −$212 /mo · $2,550/yr
- Insurance
- −$71
- HOA
- −$627
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$379
- Net cashflow
- $-375
Break-even live
Sensitivity live
| Price | -10% $-257 | -5% $-316 | +0% $-375 | +5% $-434 | +10% $-492 |
|---|---|---|---|---|---|
| Rent | -10% $-518 | -5% $-446 | +0% $-375 | +5% $-304 | +10% $-232 |
| Rate | -1.0pp $-289 | -0.5pp $-332 | base $-375 | +0.5pp $-419 | +1.0pp $-464 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $42,500
- Closing costs
- $5,100
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3825 Hamilton St Unit C-204 Hyattsville, MD | 2.0 | 1.0 | 967 | $1,750 | $1.81 | 43d | 1 | 0.02mi |
| 3837 Hamilton St #201 Hyattsville, MD | 2.0 | 1.0 | 967 | $1,800 | $1.86 | 38d | 1 | 0.04mi |
| 5042 38th Ave Hyattsville, MD | 1.0 | 1.0 | 767 | $1,550 | $2.02 | 9d | 1 | 0.09mi |
| 3900 Hamilton St Hyattsville, MD | 1.0 | 1.0 | 696 | $1,524 | $2.19 | 2d | 8 | 0.14mi |
| 3301 Chillum Rd Mount Rainier, MD | 1.0–2.0 | 1.0 | 716 | $1,690 | $2.36 | 0d | 80 | 0.49mi |
| 3342 Lancer Dr Hyattsville, MD | 1.0–2.0 | 1.0 | 763 | $1,699 | $2.23 | 0d | 14 | 0.55mi |
| 5103 43rd Ave Unit 5103-101 Hyattsville, MD | 1.0 | 1.0 | 600 | $1,350 | $2.25 | 2d | 1 | 0.57mi |
| 5103 43rd Ave Unit 5103-001 Hyattsville, MD | 1.0 | 1.0 | 620 | $1,450 | $2.34 | 27d | 1 | 0.57mi |
| 5103 43rd Ave Unit 5103-104 Hyattsville, MD | 1.0 | 1.0 | 600 | $1,350 | $2.25 | 66d | 1 | 0.57mi |
| 4417 34th St Brentwood, MD | 2.0 | 1.0 | 800 | $1,750 | $2.19 | 93d | 1 | 0.62mi |
| 4109 Oglethorpe St Hyattsville, MD | 2.0 | 1.0 | 850 | $1,695 | $1.99 | 2d | 1 | 0.62mi |
| 4203 Oglethorpe St Hyattsville, MD | 1.0–2.0 | 1.0 | 585 | $1,675 | $2.86 | 2d | 4 | 0.64mi |
| 6000 42nd Ave Hyattsville, MD | 1.0 | 1.0 | 807 | $1,530 | $1.90 | 0d | 1 | 0.65mi |
| 5334 Baltimore Ave Hyattsville, MD | 2.0 | 1.0–2.0 | 862 | $3,385 | $3.93 | 0d | 45 | 0.74mi |
| 5604 29th Ave Hyattsville, MD | 2.0 | 1.0 | 804 | $2,550 | $3.17 | 23d | 1 | 0.74mi |
| 3002 Arundel Rd Mt Rainier, MD | 1.0–2.0 | 1.0 | 762 | $1,595 | $2.09 | 0d | 4 | 0.76mi |
| 6108 42nd Ave Hyattsville, MD | 2.0 | 1.0 | 900 | $1,500 | $1.67 | 43d | 1 | 0.79mi |
| 4108 40th St Unit 202 Brentwood, MD | 2.0 | 1.0 | 900 | $1,475 | $1.64 | 2d | 1 | 0.79mi |
| 4108 40th St Unit 301 Brentwood, MD | 2.0 | 1.0 | 900 | $1,475 | $1.64 | 54d | 1 | 0.79mi |
| 4108 40th St Unit 203 Brentwood, MD | 2.0 | 1.0 | 900 | $1,450 | $1.61 | 15d | 1 | 0.79mi |
| 4100 Rhode Island Ave Brentwood, MD | 1.0–2.0 | 1.0–2.0 | 819 | $2,735 | $3.34 | 0d | 11 | 0.80mi |
| 5501 45th Ave Hyattsville, MD | 2.0 | 1.0–2.0 | 801 | $2,510 | $3.13 | 1d | 12 | 0.86mi |
| 2600 Queens Chapel Rd Hyattsville, MD | 1.0–3.0 | 1.0–2.0 | 1086 | $2,070 | $1.91 | 2d | 7 | 0.87mi |
| 4410 Oglethorpe St #717 Hyattsville, MD | 2.0 | 1.0 | 900 | $1,800 | $2.00 | 52d | 1 | 0.89mi |
| 4100 Queensbury Rd Hyattsville, MD | 3.0 | 1.0 | 968 | $2,700 | $2.79 | 2d | 1 | 0.89mi |
| 4410 Oglethorpe St Hyattsville, MD | 1.0–2.0 | 1.0 | 828 | $2,190 | $2.64 | 93d | 3 | 0.89mi |
| 5685 Little Branch Run Hyattsville, MD | 1.0–2.0 | 1.0–2.0 | 843 | $2,983 | $3.54 | 0d | 12 | 0.90mi |
| 5685 Little Branch Run Hyattsville, MD | 3.0 | 1.0–2.0 | 939 | $2,983 | $3.18 | 14d | 17 | 0.90mi |
| 4102 Queensbury Rd Unit 4102-2A Hyattsville, MD | 2.0 | 1.0 | 1000 | $1,875 | $1.88 | 73d | 1 | 0.90mi |
| 5735 29th Ave Hyattsville, MD | 1.0–3.0 | 1.0 | 763 | $1,662 | $2.18 | 0d | 56 | 0.91mi |
| 4004 36th St Unit 4004-303 Mt Rainier, MD | 2.0 | 1.0 | 720 | $1,500 | $2.08 | 66d | 1 | 0.92mi |
| 6210 Belcrest Rd Hyattsville, MD | 3.0 | 1.0–2.0 | 984 | $2,305 | $2.34 | 0d | 11 | 0.92mi |
| 4000 36th St Unit 4000-204 Mt Rainier, MD | 2.0 | 1.0 | 720 | $1,500 | $2.08 | 93d | 1 | 0.93mi |
| 3806 39th St Unit 3 Brentwood, MD | 2.0 | 1.0 | 800 | $1,650 | $2.06 | 93d | 1 | 0.93mi |
| 2500 Queens Chapel Rd Unit 2504-104 Hyattsville, MD | 2.0 | 1.0 | 800 | $1,700 | $2.12 | 73d | 1 | 0.96mi |
| 2500 Queens Chapel Rd Unit 2506-304 Hyattsville, MD | 2.0 | 1.0 | 800 | $1,700 | $2.12 | 54d | 1 | 0.96mi |
| 2500 Queens Chapel Rd Unit 2506-203 Hyattsville, MD | 2.0 | 1.0 | 800 | $1,700 | $2.12 | 2d | 1 | 0.96mi |
| 2500 Queens Chapel Rd Hyattsville, MD | 2.0 | 1.0 | 850 | $1,900 | $2.24 | 93d | 1 | 0.96mi |
| 2500 Queens Chapel Rd Unit 2510-303 Hyattsville, MD | 2.0 | 1.0 | 800 | $1,700 | $2.12 | 93d | 1 | 0.96mi |
| 6212 41st Ave Unit A Hyattsville, MD | 1.0 | 1.0 | 1000 | $725 | $0.72 | 2d | 1 | 0.96mi |
HOA detail $627/mo · $7,524/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 44 events
-
2026-07-24days on market $170,000 Active 146 DOM
-
2026-07-23days on market $170,000 Active 145 DOM
-
2026-07-22days on market $170,000 Active 144 DOM
-
2026-07-21days on market $170,000 Active 143 DOM
-
2026-07-20days on market $170,000 Active 142 DOM
-
2026-07-18days on market $170,000 Active 140 DOM
-
2026-07-18days on market $170,000 Active 139 DOM
-
2026-07-16days on market $170,000 Active 138 DOM
-
2026-07-15days on market $170,000 Active 137 DOM
-
2026-07-14days on market $170,000 Active 136 DOM
-
2026-07-13days on market $170,000 Active 135 DOM
-
2026-07-13days on market $170,000 Active 134 DOM
-
2026-07-11days on market $170,000 Active 133 DOM
-
2026-07-10days on market $170,000 Active 132 DOM
-
2026-07-09days on market $170,000 Active 131 DOM
-
2026-07-07days on market $170,000 Active 129 DOM
-
2026-07-06days on market $170,000 Active 128 DOM
-
2026-07-06days on market $170,000 Active 127 DOM
-
2026-07-05days on market $170,000 Active 126 DOM
-
2026-07-03days on market $170,000 Active 125 DOM
-
2026-07-02days on market $170,000 Active 124 DOM
-
2026-07-01days on market $170,000 Active 123 DOM
-
2026-06-30days on market $170,000 Active 122 DOM
-
2026-06-29days on market $170,000 Active 121 DOM
-
2026-06-28days on market $170,000 Active 120 DOM
-
2026-06-27days on market $170,000 Active 119 DOM
-
2026-06-26days on market $170,000 Active 118 DOM
-
2026-06-22days on market $170,000 Active 114 DOM
-
2026-06-21days on market $170,000 Active 113 DOM
-
2026-06-18days on market $170,000 Active 110 DOM
-
2026-06-17days on market $170,000 Active 109 DOM
-
2026-06-16days on market $170,000 Active 108 DOM
-
2026-06-15days on market $170,000 Active 107 DOM
-
2026-06-13days on market $170,000 Active 105 DOM
-
2026-06-10days on market $170,000 Active 101 DOM
-
2026-06-08days on market $170,000 Active 100 DOM
-
2026-06-07days on market $170,000 Active 99 DOM
-
2026-06-04days on market $170,000 Active 96 DOM
-
2026-06-03days on market $170,000 Active 95 DOM
-
2026-06-02days on market $170,000 Active 94 DOM
-
2026-06-01days on market $170,000 Active 93 DOM
-
2026-05-31days on market $170,000 Active 92 DOM
-
2026-03-01$170,000 Active 1695-char remark
Show marketing remark (1695 chars)
Updated incentive: Seller now offering a credit equivalent to one year of HOA fees at closing. Don't miss out on this opportunity! Situated beside Driskell Park in Historic Hyattsville, this beautifully refreshed two-bedroom, one-bath condominium offers comfort, convenience, and an unbeatable location along the Route 1 Corridor. The interior has been completely painted throughout, creating a clean, modern backdrop ready for your personal style. Brand-new laminate flooring spans the entire home, adding warmth and continuity from room to room. Large, bright windows invite in abundant natural light, enhancing the open feel of the living and dining area and making the space airy and welcoming. The thoughtfully designed layout features two well-proportioned bedrooms, a spacious living area perfect for relaxing or entertaining, and a kitchen with an open flow to the main living space. Whether you're working from home or hosting friends, the floor plan offers flexibility and comfort. Step outside and enjoy immediate access to Driskell Park’s green space, trails, and recreation amenities. Commuters will appreciate the proximity to the West Hyattsville Metro, multiple bus routes, and Route 1, offering convenient access to DC, College Park, and beyond. Local restaurants, shops, and neighborhood events are just minutes away, making this an ideal blend of urban accessibility and community charm. Whether walking, biking, accessing public transportation, or driving, this is an ideal location to get where you want, how you want. Fresh, bright, and move-in ready, this is a fantastic opportunity to own in one of Route 1’s most vibrant and community-oriented neighborhoods.
-
2026-02-22historical $170,000 1695-char remark
Show marketing remark (1695 chars)
Updated incentive: Seller now offering a credit equivalent to one year of HOA fees at closing. Don't miss out on this opportunity! Situated beside Driskell Park in Historic Hyattsville, this beautifully refreshed two-bedroom, one-bath condominium offers comfort, convenience, and an unbeatable location along the Route 1 Corridor. The interior has been completely painted throughout, creating a clean, modern backdrop ready for your personal style. Brand-new laminate flooring spans the entire home, adding warmth and continuity from room to room. Large, bright windows invite in abundant natural light, enhancing the open feel of the living and dining area and making the space airy and welcoming. The thoughtfully designed layout features two well-proportioned bedrooms, a spacious living area perfect for relaxing or entertaining, and a kitchen with an open flow to the main living space. Whether you're working from home or hosting friends, the floor plan offers flexibility and comfort. Step outside and enjoy immediate access to Driskell Park’s green space, trails, and recreation amenities. Commuters will appreciate the proximity to the West Hyattsville Metro, multiple bus routes, and Route 1, offering convenient access to DC, College Park, and beyond. Local restaurants, shops, and neighborhood events are just minutes away, making this an ideal blend of urban accessibility and community charm. Whether walking, biking, accessing public transportation, or driving, this is an ideal location to get where you want, how you want. Fresh, bright, and move-in ready, this is a fantastic opportunity to own in one of Route 1’s most vibrant and community-oriented neighborhoods.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 7/10 Severe 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
- Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $21,675
- − Mortgage interest
- −$9,523
- − Property taxes
- −$2,550
- − Insurance
- −$850
- − Repairs & maintenance
- −$1,734
- − Management
- −$1,734
- − HOA
- −$7,524
- − Depreciation
- −$4,945
- Taxable loss
- −$7,185
- Est. tax savings @ 24.0%
- +$1,724
- After-tax cash flow
- $-2,774/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Condition & rehab AI · 12 photos
This two-bedroom, one-bath condo is in excellent condition with recent updates, making it move-in ready and ideal for both resale and rental.
Value-add opportunities
- Both Painting the exterior — Enhances curb appeal and value ↑
- Both Landscaping improvements — Enhances curb appeal and value ↑
- Both New window treatments — Enhances curb appeal and value ↑
Zoned Schools
Schools (NCES district)
- District
- Prince George'S County Public Schools
- NCES district ID
- 2400510
- Math proficiency
- 8% ▼ -11.00%
- Reading proficiency
- 24% ▼ -9.00%
- Median HH income
- $73,967
- Composite
- 16.82/100
- National rank
- #9151
- State rank
- #21 of 24 in MD
Livability — Hyattsville
- Score
- 80/100
- State rank
- #45
- US rank
- #1645
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Hyattsville, MD
- County
- Prince Georges County · 1,005,426 people
- City population
- 34,293
- Metro
- Washington-Arlington-Alexandria, DC-VA-MD-WV
- Population (ZIP)
- 13,352
- Household income
- $86,018
- Rent vs Own
- Severe rent burden
- 12% of renters
Population outlook (Prince George's County) Hauer SSP2
- Today (2025)
- 1,005,426 people
- By 2030
- 1,048,416 · +4.3%
- By 2040
- 1,123,425 · +11.7%
- By 2050
- 1,183,220 · +17.7%
- By 2075
- 1,306,202 · +29.9%
- By 2100
- 1,408,179 · +40.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.70)
- Race & ethnicity
- Hispanic / Latino 42% White 28% Black 23% Two or more races 9% Asian 3%
- Hispanic origin (detail)
- Mexican 7%
- Common ancestry
- Romanian 2% Slovak 1% Russian 1%
- Foreign-born
- 34% · Canada, Dominican Republic
- Languages at home
- 56% English-only · Spanish 35% Other Asian/Pacific 3% Other Indo-European 2%
Political lean MEDSL · Prince George's
- 2024 margin
- Solid D (+75.2) · D 86.3% · R 11.2% · Other 2.5%
- 2008→2024 swing
- -3.3pp toward R · 2008: 78.5pp · 2024: 75.2pp
- All cycles
- 2024: D+75.2 2020: D+80.5 2016: D+81.0 2012: D+80.9 2008: D+78.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -147.27%
- Current HPI
- 329.0431
- Rent YoY
- —
- Metro
- Washington-Arlington-Alexandria, DC-VA-MD-WV
- State GDP YoY
- ▲ 2.97%
- F500 in state
- 12
Industry mix (Fortune 500 HQ in MD)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Aerospace / Defense | 1 | $71B |
|
||
| Utilities | 1 | $25B |
|
||
| Hotels | 1 | $24B |
|
||
| Consumer Goods | 1 | $7B |
|
||
| Real Estate | 1 | $6B |
|
||
| Chemicals | 1 | $2B |
|
||
Price history
+0.0% since first listed2 events — show timeline
- 2026-03-01 Listed $170,000 BRIGHT MLS
- 2026-02-22 Coming Soon $170,000 BRIGHT MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…