12912 Bay Hill DrBeltsvilleMD20705
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 12912 Bay Hill Dr, Beltsville, MD, 20705 listed at $825,000 pairs $4,867/mo rent with a $4,038/mo payment. Total monthly income runs $4,867/mo. Return on cash invested measures 18.89% in year one, and rental yield registers 7.08% at a $825,000 basis. Equity gained on principal adds $5,324/yr, and annual property appreciation at 5% supports $227,932 by year five. Five-year ROI tracks 97.39% and total cumulative return in cash totals $264,345. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,867/mo property income relative to a $4,038/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
9,148 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: Troy Fitzgerald • RE/MAX Advantage Realty
Mls Name: Bright MLS
Mls ID: #MDPG2174602