10114 Campus Way S APT 201-8CUpper MarlboroMD20774
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 Upper Marlboro at 10114 Campus Way S APT 201-8C, Upper Marlboro, MD, 20774 listed at $130,000 pairs $1,035/mo rent with a $636/mo payment to leave $227/mo cash flow. Total monthly income runs $1,035/mo, and annual cash flow reaches $2,721/yr on $43,095 cash to close. Return on cash invested measures 26.22% in year one, and rental yield registers 9.55% at a $130,000 basis. Equity gained on principal adds $839/yr, and annual property appreciation at 5% supports $35,917 by year five. Five-year ROI tracks 136.78% and total cumulative return in cash totals $58,947. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,035/mo property income relative to a $636/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20774, Upper Marlboro, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,433 (100%) |
| Owner Occupied HU | 15,657 (73.1%) |
| Renter Occupied HU | 4,839 (22.6%) |
| Vacant Housing Units | 937 ( 4.4%) |
| Median Home Value | $535,602 |
| Average Home Value | $546,532 |
Housing Distribution
Address Breakdown
Residential
21,466
Single Family
17,356
Multi-Family
4,110
Businesses
814
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Ademiluyi • Smart Realty, LLC
Mls Name: Bright MLS
Mls ID: #MDPG2183002