$389,000.00
Renovated townhome near the Metro
5410 Emerson St, Hyattsville, MD 20782
3
beds
2.5
baths
1,800
sqft
1998
built
Fully renovated 3 bed townhome, new HVAC, granite counters, walk to the Green Line.
Mocha analysis
Owner-occupant play: rent would not fully cover the mortgage at 20% down.
Est. monthly
$2,627.17
P&I + tax + ins + HOA
20% down
$77,800.00
Cap rate
5.9%
if rented at market
Cash-on-cash
-2.2%
Price / sqft
$216.11
Est. market rent
$3,170.00/mo
Monthly cash flow
-$166.33
Mortgage P&I
$2,068.33/mo
Mocha estimate at 6.99% / 30-yr, 20% down. Not financial advice. Connect a lender for exact figures.
Location & neighborhood
Hyattsville · Prince George's County · School district: Prince George's County (verify)
100
walk score
Commute to work
🎓 Schools
- Bladensburg High School0.4 mi
- Bladensburg High School0.4 mi
- Bladensburg Evening High School0.4 mi
- Bladensburg High School0.4 mi
- Elizabeth Seton High School0.5 mi
🛒 Grocery
- Save Mart0.7 mi
- La Grande Supermarket0.8 mi
- Megamart International Food0.9 mi
🚉 Transit
- Riverdale1.2 mi
🌳 Parks
- Edmonston Park Building0.4 mi
- Fletcher's Field Park0.4 mi
- Crittenden Street Park0.6 mi
- Riverside Drive Park0.7 mi
Nearby places and distances from OpenStreetMap. School-district line is approximate (county) until a verified district source is connected. Walk score is an AkongNe estimate from nearby amenities.
Schedule a tour or make an offer
Listed by Fri Tabi
By submitting, you agree to receive transactional texts from AkongNe about this inquiry. Msg and data rates may apply. Reply STOP to opt out, HELP for help.