11113 Crystal Falls DrSmithsburgMD21783
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 Smithsburg at 11113 Crystal Falls Dr, Smithsburg, MD, 21783 earns $667/mo cash flow from $3,398/mo rent with a $2,149/mo payment. Total monthly income totals $3,398/mo, and annual cash flow totals $8,008/yr on $145,529 capital. ROI tracks 25.41% on current figures, and rental yield reads 9.29% at a $439,000 purchase. Equity gained on principal adds $2,833/yr, and 5% annual appreciation supports $121,288 over five years. Five-year ROI reaches 132.4% and total cumulative return in cash sums $192,680. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,398/mo property income instead of your personal income.
Single Family
Built in 1985
4.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21783, Smithsburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,725 (100%) |
| Owner Occupied HU | 2,870 (77.0%) |
| Renter Occupied HU | 630 (16.9%) |
| Vacant Housing Units | 225 ( 6.0%) |
| Median Home Value | $384,360 |
| Average Home Value | $456,208 |
Housing Distribution
Address Breakdown
Residential
3,283
Single Family
3,283
Multi-Family
0
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shirley Bayer • RE/MAX Results
Mls Name: Bright MLS
Mls ID: #MDWA2031324