1194 Players Cir, Frederick, MD, 21701 | $384/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
863 sft

20221 Shipley Ter #2-A-10, Germantown, MD, 20874

3 Bed
2 Bath
1980 sft

810 Knoxville Rd, Knoxville, MD, 21758

2 Bed
2 Bath
1481 sft

117 Easy St UNIT 31, Thurmont, MD, 21788

3 Bed
1 Bath
1680 sft

8003 Mapleville Rd, Boonsboro, MD, 21713

Nearby investment properties with comparable prices

3 Bed
1 Bath
1758 sft

17124 Sabillasville Rd, Sabillasville, MD, 21780

3 Bed
3 Bath
1920 sft

102 Stull Ct, Thurmont, MD, 21788

3 Bed
1 Bath
957 sft

9326 White Rock Ave, Frederick, MD, 21702

3 Bed
1 Bath
1025 sft

6630 Willis Ln, Frederick, MD, 21702

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 Frederick at 1194 Players Cir, Frederick, MD, 21701 earns $384/mo cash flow from $2,712/mo rent with a $1,778/mo payment. Total monthly income totals $2,712/mo, and annual cash flow totals $4,605/yr on $120,401 capital. ROI tracks 23.73% on current figures, and rental yield reads 8.96% at a $363,200 purchase. Equity gained on principal adds $2,344/yr, and 5% annual appreciation supports $100,345 over five years. Five-year ROI reaches 123.64% and total cumulative return in cash sums $148,866. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,712/mo property income instead of your personal income.

Townhouse

Built in 1986

1,807 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21701, Frederick, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,662 (100%)
Owner Occupied HU	12,253 (62.3%)
Renter Occupied HU	6,116 (31.1%)
Vacant Housing Units	1,293 ( 6.6%)
Median Home Value	$483,205
Average Home Value	$539,479