1123 San Angelo Dr, Lusby, MD, 20657 | $1,202/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2106 sft

45044 Deagles Boatyard Rd, Tall Timbers, MD, 20690

3 Bed
3 Bath
2520 sft

47356 Francine Ct, Park Hall, MD, 20667

3 Bed
2 Bath
1600 sft

County Rd, Fishing creek, MD, 21634

- Bed
- Bath
- sft

5200 Travelers Rest Rd, Cambridge, MD, 21613

Nearby investment properties with comparable prices

3 Bed
3 Bath
- sft

2903 Ram Rd, Cambridge, MD, 21613

3 Bed
2 Bath
1008 sft

39670 Harpers Corner Rd, Mechanicsville, MD, 20659

2 Bed
1 Bath
1000 sft

716 Hills Point Rd, Cambridge, MD, 21613

- Bed
1 Bath
1196 sft

17367 Mount Zion Church Rd, Saint Inigoes, MD, 20684

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

Rental property for sale in Lusby at 1123 San Angelo Dr, Lusby, MD, 20657 generates $2,116/mo in rent and, after a $686/mo payment, leaves $1,202/mo in cash flow. Total monthly income is $2,116/mo, and annual cash flow is $14,427/yr on $46,476 invested. Return on cash invested sits at 50.95% in year one, and rental yield is 18.11% on a $140,200 entry. Equity gained on principal adds $905/yr, while 5% annual appreciation builds toward $38,735 over five years. Five-year ROI reaches 269.82% and total cumulative return in cash sums $125,401. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,116/mo property income rather than buyer’s personal income.

Home Type Unknown

Built in N/A

N/A lot

$N/A/sqft

$42 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20657, Lusby, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,087 (100%)
Owner Occupied HU	6,053 (74.8%)
Renter Occupied HU	1,232 (15.2%)
Vacant Housing Units	802 ( 9.9%)
Median Home Value	$367,668
Average Home Value	$430,451