10505 Cedarville Rd LOT 9-12BrandywineMD20613
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 9-12, Brandywine, MD, 20613 offers a 9.57% rental yield on a $124,700 purchase with $994/mo rent. Total monthly income registers $994/mo, and a $610/mo payment leaves $219/mo available for distribution. Annual cash flow reaches $2,625/yr on $41,338 to close, and return on cash invested stands at 26.26% in year one. Equity gained on principal adds $805/yr while 5% annual appreciation supports $34,452 over five years. Portfolio math shows five-year ROI at 136.97% and total cumulative return in cash at $56,623. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $994/mo property income against a $610/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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