12354 Rollys Ridge Ave #2201Upper MarlboroMD20774
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
Rental property for sale in Upper Marlboro at 12354 Rollys Ridge Ave #2201, Upper Marlboro, MD, 20774 generates $2,852/mo in rent and, after a $1,786/mo payment, leaves $582/mo in cash flow. Total monthly income is $2,852/mo, and annual cash flow is $6,989/yr on $120,998 invested. Return on cash invested sits at 25.68% in year one, and rental yield is 9.38% 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 133.87% and total cumulative return in cash sums $161,983. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,852/mo property income rather than buyer’s personal income.
Condo
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20774, Upper Marlboro, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,433 (100%) |
| Owner Occupied HU | 15,657 (73.1%) |
| Renter Occupied HU | 4,839 (22.6%) |
| Vacant Housing Units | 937 ( 4.4%) |
| Median Home Value | $535,602 |
| Average Home Value | $546,532 |
Housing Distribution
Address Breakdown
Residential
21,466
Single Family
17,356
Multi-Family
4,110
Businesses
814
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mike Patrick • RE/MAX United Real Estate
Mls Name: Bright MLS
Mls ID: #MDPG2167492