121 Mountain Creek Cir, Frederick, MD, 21702 | $614/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1932 sft

19135 Swinging Bridge Rd, Boonsboro, MD, 21713

3 Bed
4 Bath
3309 sft

4118 Lynn Burke Rd, Monrovia, MD, 21770

2 Bed
2 Bath
1149 sft

13064 Shadyside Ln UNIT 94-6, Germantown, MD, 20874

2 Bed
2 Bath
- sft

1601 Berry Rose Ct UNIT 4-3A, Frederick, MD, 21701

Nearby investment properties with comparable prices

2 Bed
2 Bath
1348 sft

6200 Glen Valley Ter UNIT 1G, Frederick, MD, 21701

3 Bed
2 Bath
1504 sft

2348 Boteler Rd, Brownsville, MD, 21715

3 Bed
1 Bath
1056 sft

6 W Douglas Ct, Smithsburg, MD, 21783

2 Bed
3 Bath
- sft

2663 S Everly Dr #7-5, Frederick, MD, 21701

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

Rental property for sale in Frederick at 121 Mountain Creek Cir, Frederick, MD, 21702 generates $2,884/mo in rent and, after a $1,786/mo payment, leaves $614/mo in cash flow. Total monthly income is $2,884/mo, and annual cash flow is $7,373/yr on $120,998 invested. Return on cash invested sits at 26% in year one, and rental yield is 9.48% on a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 135.57% and total cumulative return in cash sums $164,035. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,884/mo property income rather than buyer’s personal income.

Townhouse

Built in 2007

1,057 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21702, Frederick, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,989 (100%)
Owner Occupied HU	12,184 (61.0%)
Renter Occupied HU	6,992 (35.0%)
Vacant Housing Units	813 ( 4.1%)
Median Home Value	$466,678
Average Home Value	$529,447