11387 Tolkien Ave, Waldorf, MD, 20695 | $1,111/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1440 sft

14707 Earl Mitchell Ave, Brandywine, MD, 20613

3 Bed
4 Bath
1760 sft

4321 Talmadge Cir, Suitland, MD, 20746

3 Bed
3 Bath
2838 sft

11407 Tolkien Ave, Waldorf, MD, 20695

3 Bed
2 Bath
1269 sft

5300 Remington Dr, Alexandria, VA, 22309

Nearby investment properties with comparable prices

3 Bed
3 Bath
2160 sft

10984 Barnard Pl, White Plains, MD, 20695

3 Bed
3 Bath
2117 sft

10972 Barnard Pl, White Plains, MD, 20695

3 Bed
4 Bath
1430 sft

15409 Gideon Gilpin St, Brandywine, MD, 20613

3 Bed
4 Bath
1842 sft

10800 Cosmic Pl, Waldorf, MD, 20603

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 11387 Tolkien Ave, Waldorf, MD, 20695 earns $1,111/mo cash flow from $3,966/mo rent with a $2,247/mo payment. Total monthly income totals $3,966/mo, and annual cash flow totals $13,330/yr on $152,159 capital. ROI tracks 28.67% on current figures, and rental yield reads 10.37% at a $459,000 purchase. Equity gained on principal adds $2,962/yr, and 5% annual appreciation supports $126,813 over five years. Five-year ROI reaches 149.85% and total cumulative return in cash sums $228,011. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,966/mo property income instead of your personal income.

Townhouse

Built in 2018

2,396 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20695, White Plains, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,332 (100%)
Owner Occupied HU	5,020 (79.3%)
Renter Occupied HU	1,076 (17.0%)
Vacant Housing Units	236 ( 3.7%)
Median Home Value	$465,092
Average Home Value	$485,709