10114 Campus Way S APT 201-8C, Upper Marlboro, MD, 20774 | $196/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

10114 Campus Way S APT 201-8C, Upper Marlboro, MD, 20774 | $196/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

1 Bed
1 Bath
725 sft

5100 F St SE APT 7, Washington, DC, 20019

2 Bed
1 Bath
801 sft

625A Chesapeake St SE UNIT 12, Washington, DC, 20032

1 Bed
1 Bath
583 sft

1501 27th St SE APT 406, Washington, DC, 20020

2 Bed
1 Bath
706 sft

701 Brandywine St SE APT 201, Washington, DC, 20032

Nearby investment properties with comparable prices

2 Bed
2 Bath
1056 sft

3316 Huntley Square Dr APT A-1, Temple Hills, MD, 20748

3 Bed
2 Bath
1493 sft

3821 W W St SE #A, Washington, DC, 20020

2 Bed
1 Bath
862 sft

523 Wilson Bridge Dr #6722-A-2, Oxon Hill, MD, 20745

2 Bed
1 Bath
780 sft

2835 Gainesville St SE APT 204, Washington, DC, 20020

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

Investment property for sale in Upper Marlboro at 10114 Campus Way S APT 201-8C, Upper Marlboro, MD, 20774 listed at $130,000 pairs $1,004/mo rent with a $636/mo payment to leave $196/mo cash flow. Total monthly income runs $1,004/mo, and annual cash flow reaches $2,349/yr on $43,095 cash to close. Return on cash invested measures 25.36% in year one, and rental yield registers 9.27% 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 132.13% and total cumulative return in cash totals $56,943. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,004/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

More details about the property

Welcome home to this beautifully renovated 1-bedroom, 1-bath condo in the heart of Upper Marlboro! This move-in ready home showcases modern upgrades throughout, including fresh paint, new flooring, and modern bathroom finishes. Enjoy a spacious living and dining area thats perfect for relaxing or entertaining. The updated kitchen features white cabinets with black hardware, granite countertops, a deep modern sink, and plenty of counter space. The bright and airy bedroom offers comfort and convenience, complemented by a beautifully refreshed full bath. Ideally located just minutes from Largo Town Center Metro, Prince Georges Community College, and a variety of shopping, dining, and major commuter routes, this home offers the perfect blend of style and accessibility.

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