134 Riverwatch Dr, Indian Head, MD, 20640 | $864/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
930 sft

2711 Bellforest Ct APT 201, Vienna, VA, 22180

3 Bed
2 Bath
1144 sft

1756 Brightwell Ct, Waldorf, MD, 20602

3 Bed
2 Bath
1296 sft

14623 Endsley Turn, Woodbridge, VA, 22193

2 Bed
2 Bath
1060 sft

1205 N Van Dorn St, Alexandria, VA, 22304

Nearby investment properties with comparable prices

2 Bed
2 Bath
1132 sft

5340 Holmes Run Pkwy UNIT 904, Alexandria, VA, 22304

1 Bed
1 Bath
590 sft

1251 E Abingdon Dr APT 1121, Alexandria, VA, 22314

2 Bed
2 Bath
1170 sft

2059 Huntington Ave APT 1414, Alexandria, VA, 22303

3 Bed
2 Bath
1282 sft

3376 Woodburn Rd APT 23, Annandale, VA, 22003

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 Indian Head at 134 Riverwatch Dr, Indian Head, MD, 20640 generates $3,196/mo in rent and, after a $1,835/mo payment, leaves $864/mo in cash flow. Total monthly income is $3,196/mo, and annual cash flow is $10,369/yr on $124,313 invested. Return on cash invested sits at 28.25% in year one, and rental yield is 10.23% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 147.64% and total cumulative return in cash sums $183,531. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,196/mo property income rather than buyer’s personal income.

Townhouse

Built in 2004

2,219 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20640, Indian Head, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,307 (100%)
Owner Occupied HU	3,155 (73.3%)
Renter Occupied HU	788 (18.3%)
Vacant Housing Units	364 ( 8.5%)
Median Home Value	$386,296
Average Home Value	$384,574