11717 Capstan DrUpper MarlboroMD20772
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 Upper Marlboro at 11717 Capstan Dr, Upper Marlboro, MD, 20772 listed at $750,000 pairs $5,164/mo rent with a $3,671/mo payment to leave $499/mo cash flow. Total monthly income runs $5,164/mo, and annual cash flow reaches $5,991/yr on $246,750 cash to close. Return on cash invested measures 22.49% in year one, and rental yield registers 8.26% at a $750,000 basis. Equity gained on principal adds $4,840/yr, and annual property appreciation at 5% supports $207,211 by year five. Five-year ROI tracks 116.69% and total cumulative return in cash totals $287,934. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,164/mo property income relative to a $3,671/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20772, Upper Marlboro, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,993 (100%) |
| Owner Occupied HU | 17,620 (83.9%) |
| Renter Occupied HU | 2,397 (11.4%) |
| Vacant Housing Units | 976 ( 4.6%) |
| Median Home Value | $508,077 |
| Average Home Value | $547,282 |
Housing Distribution
Address Breakdown
Residential
20,597
Single Family
19,990
Multi-Family
607
Businesses
808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Creig Northrop • Northrop Realty
Mls Name: Bright MLS
Mls ID: #MDPG2162138