103 Night Heron Ct, Cambridge, MD, 21613 | $1,026/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1966 sft

4928 Drawbridge Rd, Cambridge, MD, 21613

3 Bed
4 Bath
1796 sft

304 Riverside Ln, Cambridge, MD, 21613

3 Bed
4 Bath
1796 sft

4 Riverside Wharf, Cambridge, MD, 21613

3 Bed
3 Bath
1557 sft

Mariner Plan, Southside Crossing, Cambridge, MD, 21613

Nearby investment properties with comparable prices

Camden Front Load Garage Plan, Tides at River Marsh : Tides at River Marsh Townhomes

3 Bed
3 Bath
1762 sft

Camden Front Load Garage Plan, Tides at River Marsh : Tides at River Marsh Townhomes, Cambridge, MD, 21613

3 Bed
4 Bath
2241 sft

413 Waterfield Ct, Cambridge, MD, 21613

3 Bed
2 Bath
1504 sft

1005 Willowmere Ln, Cambridge, MD, 21613

3 Bed
1 Bath
1200 sft

409 Bayly Ave, Cambridge, MD, 21613

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 Cambridge at 103 Night Heron Ct, Cambridge, MD, 21613 priced at $330,000 converts $3,078/mo rent into $1,026/mo cash flow after a $1,615/mo obligation. Total monthly income equals $3,078/mo, and annual cash flow totals $12,309/yr on $109,395 invested. Return on cash invested prints 31.16% in year one, and rental yield reads 11.19% against a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation compiles into $91,173 by year five. Five-year ROI reaches 163.22% and total cumulative return in cash sums $178,559. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,078/mo property income covering a $1,615/mo payment, not borrower’s personal income.

Single Family

Built in 2022

7,200 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21613, Cambridge, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,537 (100%)
Owner Occupied HU	4,519 (47.4%)
Renter Occupied HU	3,505 (36.8%)
Vacant Housing Units	1,513 (15.9%)
Median Home Value	$298,117
Average Home Value	$357,441