121 Onondaga Dr, Oxon Hill, MD, 20745 | $1,488/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
1045 sft

675 E St NW #500, Washington, DC, 20004

3 Bed
3 Bath
2300 sft

2557 Campus Way N, Lanham, MD, 20706

3 Bed
3 Bath
1740 sft

6413 Lureta Ann Ln, Springfield, VA, 22150

2 Bed
2 Bath
1179 sft

1024 N Utah St APT 119, Arlington, VA, 22201

Nearby investment properties with comparable prices

2 Bed
2 Bath
1074 sft

2230 George C Marshall Dr APT 814, Falls Church, VA, 22043

3 Bed
4 Bath
2072 sft

10558 Roundstone Ln, White Plains, MD, 20695

Currently Rented+ 1 more

2 Bed
1 Bath
769 sft

2605 39th St NW APT 303, Washington, DC, 20007

2 Bed
2 Bath
850 sft

2019 M 6, Washington, DC, 20002

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 Oxon Hill at 121 Onondaga Dr, Oxon Hill, MD, 20745 priced at $475,000 pairs $4,442/mo rent with $1,488/mo cash flow after a $2,325/mo payment. Total monthly income equals $4,442/mo, and annual cash flow comes to $17,851/yr on $157,463 invested. Return on cash invested is 31.25% in year one, and rental yield stands at 11.22% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 163.67% and total cumulative return in cash reaches $257,719. For financing, Ziffy Mortgage’s DSCR program evaluates $4,442/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1953

7,500 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20745, Oxon Hill, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,455 (100%)
Owner Occupied HU	5,938 (44.1%)
Renter Occupied HU	6,541 (48.6%)
Vacant Housing Units	976 ( 7.3%)
Median Home Value	$416,556
Average Home Value	$454,414