10331 Alta Pl, Waldorf, MD, 20603 | 7.17% Rental Yield

For Sale

Listed for sale 6 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1400 sft

4599 Logsdon Dr #37, Annandale, VA, 22003

3 Bed
2 Bath
1890 sft

913 Evarts St NE, Washington, DC, 20018

3 Bed
4 Bath
3332 sft

2538 Baldwin Cres NE, Washington, DC, 20018

3 Bed
3 Bath
1220 sft

2233 Anvil Ln, Temple Hills, MD, 20748

Nearby investment properties with comparable prices

3 Bed
3 Bath
2000 sft

630 Brookedge Ct, Bowie, MD, 20721

3 Bed
4 Bath
1789 sft

Laleh Way HOMESITE V107, Upper Marlboro, MD, 20774

3 Bed
4 Bath
2355 sft

10808 Cosmic Pl, White Plains, MD, 20695

3 Bed
4 Bath
2020 sft

264 Soft Rush Ln, La Plata, MD, 20646

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

Total monthly income runs $3,240/mo, and a $2,654/mo payment. Purchase price stands at $542,300, and rental yield measures 7.17% with $3,240/mo rent. Return on cash invested shows 19.17% in year one, and 5% annual appreciation builds toward $149,827 over five years. Five-year ROI reaches 98.89% and total cumulative return in cash records $176,428. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,240/mo property income covering a $2,654/mo payment rather than investor’s personal income.

Townhouse

Built in 2026

3,171 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20603, Waldorf, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,544 (100%)
Owner Occupied HU	8,835 (76.5%)
Renter Occupied HU	2,333 (20.2%)
Vacant Housing Units	376 ( 3.3%)
Median Home Value	$443,284
Average Home Value	$474,962