Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Annapolis at 117 Stilly Way, Annapolis, MD, 21403 generates $2,756/mo in rent and, after a $746/mo payment, leaves $1,764/mo in cash flow. Total monthly income is $2,756/mo, and annual cash flow is $21,169/yr on $50,510 invested. Return on cash invested sits at 61.82% in year one, and rental yield is 21.71% on a $152,367 entry. Equity gained on principal adds $983/yr, while 5% annual appreciation builds toward $42,096 over five years. Five-year ROI reaches 328.11% and total cumulative return in cash sums $165,725. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,756/mo property income rather than buyer’s personal income.
Home Type Unknown
Built in N/A
9,408 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 21403, Annapolis, MD area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,308 (100%) |
| Owner Occupied HU | 8,614 (60.2%) |
| Renter Occupied HU | 4,389 (30.7%) |
| Vacant Housing Units | 1,305 ( 9.1%) |
| Median Home Value | $651,444 |
| Average Home Value | $764,644 |
Residential
13,952
Single Family
10,117
Multi-Family
3,835
Businesses
800
Date | Event | Price |
|---|---|---|
| 2025-09-10 | Listing removed | $6,000,000 |
| 2025-02-09 | Price change | $6,000,000 |
| 2024-08-29 | Listed for sale | $7,000,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | $2189.51 | 36.62% | $152,367 | 36.53% |
| 2023-10-14 | $1602.58 | 1.92% | $111,600 | N/A |
| 2022-10-14 | $1572.44 | N/A | $111,600 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
