13155 Circle, Bryantown, MD, 20617 | $427/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
5 Bath
3683 sft

13467 Ellis Way, King George, VA, 22485

3 Bed
2 Bath
1046 sft

3206 Ayers Dr, Alexandria, VA, 22309

4 Bed
1 Bath
1695 sft

9125 Allentown Rd, Fort Washington, MD, 20744

4 Bed
3 Bath
1376 sft

5708 Janice Ln, Temple Hills, MD, 20748

Nearby investment properties with comparable prices

4 Bed
4 Bath
- sft

7426 Fern Gully Way, Brandywine, MD, 20613

3 Bed
4 Bath
2788 sft

315 Southwind Dr, Accokeek, MD, 20607

3 Bed
2 Bath
1833 sft

10079 Shenandoah Ln, White Plains, MD, 20695

4 Bed
3 Bath
2375 sft

10810 Melbourne Way, White Plains, MD, 20695

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bryantown at 13155 Circle, Bryantown, MD, 20617 generates $4,127/mo in rent and, after a $2,912/mo payment, leaves $427/mo in cash flow. Total monthly income is $4,127/mo, and annual cash flow is $5,119/yr on $195,755 invested. Return on cash invested sits at 22.68% in year one, and rental yield is 8.32% on a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 117.69% and total cumulative return in cash sums $230,378. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,127/mo property income rather than buyer’s personal income.

Single Family

Built in 1976

3.52 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20617, Bryantown, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	218 (100%)
Owner Occupied HU	194 (89.0%)
Renter Occupied HU	10 ( 4.6%)
Vacant Housing Units	14 ( 6.4%)
Median Home Value	$575,980
Average Home Value	$586,327