125 Kinsale Pl #3National HarborMD20745
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
Investment property for sale in National Harbor at 125 Kinsale Pl #3, National Harbor, MD, 20745 uses $189,172 cash to close to unlock $8,858/yr annual cash flow and $738/mo monthly cash flow. Total monthly income runs $4,314/mo, and a $2,814/mo payment keeps the spread at $738/mo. Purchase price stands at $574,990, and rental yield measures 9% with $4,314/mo rent. Return on cash invested shows 24.74% in year one, and 5% annual appreciation builds toward $158,859 over five years. Five-year ROI reaches 128.78% and total cumulative return in cash records $243,620. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,314/mo property income covering a $2,814/mo payment rather than investor’s personal income.
Condo
Built in 2026
N/A 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 |
Housing Distribution
Address Breakdown
Residential
13,507
Single Family
6,035
Multi-Family
7,472
Businesses
745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joe Petrone • Monument Sotheby's International Realty
Mls Name: Bright MLS
Mls ID: #MDPG2188400