1003 Champlain Ct #D1PDNWTrappeMD21673
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
Investment Highlights
Investment property for sale in Trappe at 1003 Champlain Ct #D1PDNW, Trappe, MD, 21673 offers a 10.43% rental yield on a $508,800 purchase with $4,423/mo rent. Total monthly income registers $4,423/mo, and a $2,490/mo payment leaves $1,259/mo available for distribution. Annual cash flow reaches $15,106/yr on $167,395 to close, and return on cash invested stands at 29.08% in year one. Equity gained on principal adds $3,283/yr while 5% annual appreciation supports $140,572 over five years. Portfolio math shows five-year ROI at 152.05% and total cumulative return in cash at $254,519. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,423/mo property income against a $2,490/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21673, Trappe, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,758 (100%) |
| Owner Occupied HU | 1,144 (65.1%) |
| Renter Occupied HU | 338 (19.2%) |
| Vacant Housing Units | 276 (15.7%) |
| Median Home Value | $480,172 |
| Average Home Value | $790,719 |
Housing Distribution
Address Breakdown
Residential
1,439
Single Family
1,439
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices