10513 Althea Ct, Waldorf, MD, 20601 | $358/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
7000 sft

3001 Channing St NE, Washington, DC, 20018

4 Bed
3 Bath
2063 sft

12206 Redwood Ct, Woodbridge, VA, 22192

3 Bed
3 Bath
1728 sft

10916 Bridle Path Cir, Waldorf, MD, 20601

2 Bed
2 Bath
1135 sft

11008 Croom Rd, Upper Marlboro, MD, 20772

Nearby investment properties with comparable prices

4 Bed
4 Bath
2309 sft

14106 Madrigal Dr, Woodbridge, VA, 22193

3 Bed
3 Bath
1584 sft

9020 Armstrong Ln, Upper Marlboro, MD, 20772

2 Bed
2 Bath
1104 sft

2451 Midtown Ave APT 714, Alexandria, VA, 22303

3 Bed
4 Bath
2200 sft

908 Talberta Ter, Oxon Hill, MD, 20745

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 Waldorf at 10513 Althea Ct, Waldorf, MD, 20601 listed at $579,900 pairs $3,964/mo rent with a $2,838/mo payment to leave $358/mo cash flow. Total monthly income runs $3,964/mo, and annual cash flow reaches $4,292/yr on $190,787 cash to close. Return on cash invested measures 22.31% in year one, and rental yield registers 8.2% at a $579,900 basis. Equity gained on principal adds $3,742/yr, and annual property appreciation at 5% supports $160,216 by year five. Five-year ROI tracks 115.73% and total cumulative return in cash totals $220,789. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,964/mo property income relative to a $2,838/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1995

10,657 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20601, Waldorf, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,824 (100%)
Owner Occupied HU	7,825 (72.3%)
Renter Occupied HU	2,545 (23.5%)
Vacant Housing Units	454 ( 4.2%)
Median Home Value	$396,432
Average Home Value	$436,443