10505 Cedarville Rd LOT 12-13BrandywineMD20613
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 Brandywine at 10505 Cedarville Rd LOT 12-13, Brandywine, MD, 20613 listed at $124,700 pairs $963/mo rent with a $610/mo payment to leave $188/mo cash flow. Total monthly income runs $963/mo, and annual cash flow reaches $2,253/yr on $41,338 cash to close. Return on cash invested measures 25.36% in year one, and rental yield registers 9.27% at a $124,700 basis. Equity gained on principal adds $805/yr, and annual property appreciation at 5% supports $34,452 by year five. Five-year ROI tracks 132.16% and total cumulative return in cash totals $54,631. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $963/mo property income relative to a $610/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20613, Brandywine, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,656 (100%) |
| Owner Occupied HU | 5,585 (83.9%) |
| Renter Occupied HU | 693 (10.4%) |
| Vacant Housing Units | 378 ( 5.7%) |
| Median Home Value | $583,918 |
| Average Home Value | $596,456 |
Housing Distribution
Address Breakdown
Residential
7,172
Single Family
6,931
Multi-Family
241
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • RHP Properties
Mls Name: RHP Properties
Mls Provider:
Mls ID: #N/A