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 120 Stilly Way, Annapolis, MD, 21403 priced at $1,097,990 pairs $3,172/mo rent with after a $5,374/mo payment. Total monthly income equals $3,172/mo. Return on cash invested is 8.03% in year one, and rental yield stands at 3.47% on a $1,097,990 basis. Equity gained on principal adds $7,085/yr, and 5% annual appreciation accumulates to $303,354 by year five. Five-year ROI measures 39.12% and total cumulative return in cash reaches $139,164. For financing, Ziffy Mortgage’s DSCR program evaluates $3,172/mo property income against a $5,374/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $1,097,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $1382.39 | 176.63% | $96,200 | 176.44% |
| 2023-04-25 | $499.73 | 1.92% | $34,800 | N/A |
| 2022-04-25 | $490.33 | -64.01% | $34,800 | -64.01% |
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
