1400 Waterford DrDistrict HeightsMD20747
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 District Heights at 1400 Waterford Dr, District Heights, MD, 20747 offers a 7.47% rental yield on a $459,999 purchase with $2,864/mo rent. Total monthly income registers $2,864/mo, and a $2,251/mo payment leaves $4/mo available for distribution. Annual cash flow reaches $42/yr on $152,490 to close, and return on cash invested stands at 19.94% in year one. Equity gained on principal adds $2,968/yr while 5% annual appreciation supports $127,089 over five years. Portfolio math shows five-year ROI at 103.03% and total cumulative return in cash at $157,117. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,864/mo property income against a $2,251/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1966
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20747, District Heights, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,634 (100%) |
| Owner Occupied HU | 8,199 (49.3%) |
| Renter Occupied HU | 7,489 (45.0%) |
| Vacant Housing Units | 946 ( 5.7%) |
| Median Home Value | $372,034 |
| Average Home Value | $419,466 |
Housing Distribution
Address Breakdown
Residential
16,764
Single Family
9,980
Multi-Family
6,784
Businesses
822
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Wolff • Real Estate Professionals, Inc.
Mls Name: Bright MLS
Mls ID: #MDPG2187568