12927 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 12927 Brickyard Blvd, Beltsville, MD, 20705 listed at $525,000 pairs $3,864/mo rent with a $2,570/mo payment to leave $598/mo cash flow. Total monthly income runs $3,864/mo, and annual cash flow reaches $7,180/yr on $172,725 cash to close. Return on cash invested measures 24.22% in year one, and rental yield registers 8.83% at a $525,000 basis. Equity gained on principal adds $3,388/yr, and annual property appreciation at 5% supports $145,048 by year five. Five-year ROI tracks 125.96% and total cumulative return in cash totals $217,569. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,864/mo property income relative to a $2,570/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2020
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: Luis Villatoro • Samson Properties
Mls Name: Bright MLS
Mls ID: #MDPG2187016