12710 Rustic Rock LnBeltsvilleMD20705
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 Beltsville at 12710 Rustic Rock Ln, Beltsville, MD, 20705 uses $165,750 cash to close to unlock $11,334/yr annual cash flow and $945/mo monthly cash flow. Total monthly income runs $4,054/mo, and a $2,447/mo payment keeps the spread at $945/mo. Purchase price stands at $500,000, and rental yield measures 9.73% with $4,054/mo rent. Return on cash invested shows 26.75% in year one, and 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 139.56% and total cumulative return in cash records $231,320. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,054/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Townhouse
Built in 2016
960 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20705, Beltsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,117 (100%) |
| Owner Occupied HU | 5,926 (53.3%) |
| Renter Occupied HU | 4,604 (41.4%) |
| Vacant Housing Units | 587 ( 5.3%) |
| Median Home Value | $508,605 |
| Average Home Value | $523,690 |
Housing Distribution
Address Breakdown
Residential
10,049
Single Family
6,552
Multi-Family
3,497
Businesses
1,335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Oladokun Oladitan • Fairfax Realty Premier
Mls Name: Bright MLS
Mls ID: #MDPG2177108