1002 West Ct #1, Laurel, MD, 20707 | $760/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
928 sft

6100 Westchester Park Dr APT 406, College Park, MD, 20740

2 Bed
2 Bath
1040 sft

223 N Port St, Baltimore, MD, 21224

- Bed
1 Bath
576 sft

1220 Blair Mill Rd APT 115, Silver Spring, MD, 20910

1 Bed
1 Bath
734 sft

9653 Whiteacre Rd UNIT C2, Columbia, MD, 21045

Nearby investment properties with comparable prices

2 Bed
2 Bath
888 sft

4403 Romlon St APT 301, Beltsville, MD, 20705

1 Bed
1 Bath
614 sft

5315 Connecticut Ave NW APT 406, Washington, DC, 20015

2 Bed
2 Bath
1130 sft

7113 Sandown Cir UNIT 303, Baltimore, MD, 21244

3 Bed
2 Bath
1400 sft

5106 Pembridge Ave, Baltimore, MD, 21215

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

Rental property for sale in Laurel at 1002 West Ct #1, Laurel, MD, 20707 generates $2,377/mo in rent and, after a $1,135/mo payment, leaves $760/mo in cash flow. Total monthly income is $2,377/mo, and annual cash flow is $9,118/yr on $76,842 invested. Return on cash invested sits at 31.78% in year one, and rental yield is 12.31% on a $231,800 entry. Equity gained on principal adds $1,496/yr, while 5% annual appreciation builds toward $64,042 over five years. Five-year ROI reaches 167.5% and total cumulative return in cash sums $128,708. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,377/mo property income rather than buyer’s personal income.

Condo

Built in 1992

3,044 sqft lot

$N/A/sqft

$175 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20707, Laurel, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,875 (100%)
Owner Occupied HU	8,466 (53.3%)
Renter Occupied HU	6,620 (41.7%)
Vacant Housing Units	789 ( 5.0%)
Median Home Value	$507,151
Average Home Value	$561,046