12811 Brickyard BlvdBeltsvilleMD20705
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 12811 Brickyard Blvd, Beltsville, MD, 20705 offers a 8.83% rental yield on a $539,500 purchase with $3,968/mo rent. Total monthly income registers $3,968/mo, and a $2,641/mo payment leaves $612/mo available for distribution. Annual cash flow reaches $7,346/yr on $177,496 to close, and return on cash invested stands at 24.2% in year one. Equity gained on principal adds $3,481/yr while 5% annual appreciation supports $149,054 over five years. Portfolio math shows five-year ROI at 125.87% and total cumulative return in cash at $223,417. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,968/mo property income against a $2,641/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2017
1,200 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: David Jones-Dove • Taylor Properties
Mls Name: Bright MLS
Mls ID: #MDPG2184360