1004 Downing Ct UNIT 16, Bel Air, MD, 21014 | $127/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1004 Downing Ct UNIT 16, Bel Air, MD, 21014 | $127/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1753 sft

31 Admiral Blvd, Dundalk, MD, 21222

2 Bed
1 Bath
- sft

338 S Payson St, Baltimore, MD, 21223

4 Bed
2 Bath
1060 sft

518 Parksley Ave, Baltimore, MD, 21223

3 Bed
2 Bath
1120 sft

639 Lucia Ave, Baltimore, MD, 21229

Nearby investment properties with comparable prices

4 Bed
3 Bath
1714 sft

5811 Loch Raven Blvd, Baltimore, MD, 21239

2 Bed
2 Bath
1013 sft

50 Whips Ln #25, Baltimore, MD, 21236

3 Bed
2 Bath
1762 sft

3412 Fairview Rd, Baltimore, MD, 21207

3 Bed
2 Bath
1368 sft

5519 Minnoka 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 Bel Air at 1004 Downing Ct UNIT 16, Bel Air, MD, 21014 generates $1,464/mo in rent and, after a $1,052/mo payment, leaves $127/mo in cash flow. Total monthly income is $1,464/mo, and annual cash flow is $1,526/yr on $71,273 invested. Return on cash invested sits at 22.05% in year one, and rental yield is 8.17% on a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation builds toward $59,401 over five years. Five-year ROI reaches 114.41% and total cumulative return in cash sums $81,541. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,464/mo property income rather than buyer’s personal income.

Condo

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

Beautifully maintained 2 bedroom, 2 bath first floor condo in Brentwood Manor! This home offers comfortable living space. Features a spacious living room and dining area with access to a rear patio overlooking woods for added privacy. Updated kitchen with quartz countertops, new LVP flooring (2025) throughout and a primary suite with updated full bath. All windows replaced (2021). New dishwasher and garbage disposal (2023). Private storage closet on patio. Move in ready and conveniently located near major routes and shopping. Don't miss this condo!

Neighborhood Data

Neighborhood data shown for ZIP Code: 21014, Bel Air, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,850 (100%)
Owner Occupied HU	12,181 (76.9%)
Renter Occupied HU	3,197 (20.2%)
Vacant Housing Units	472 ( 3.0%)
Median Home Value	$457,293
Average Home Value	$489,682