1447 Landis Cir, Bel Air, MD, 21015 | $821/mo Cash Flow

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2184 sft

1219 Kirby Cir, Bel Air, MD, 21015

3 Bed
1 Bath
960 sft

9 Opie Rd, White Marsh, MD, 21162

2 Bed
2 Bath
1324 sft

4818 Brightleaf Ct #4818, Baltimore, MD, 21237

3 Bed
2 Bath
1600 sft

1876 Edgewood Rd, Towson, MD, 21286

Nearby investment properties with comparable prices

3 Bed
2 Bath
1530 sft

1919 Newhaven Dr, Essex, MD, 21221

Currently Rented+ 1 more

4 Bed
2 Bath
1471 sft

2608 Burridge Rd, Parkville, MD, 21234

3 Bed
2 Bath
1785 sft

1613 Winford Rd, Baltimore, MD, 21239

3 Bed
2 Bath
1512 sft

2624 Matthews Dr, Baltimore, MD, 21234

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 Bel Air at 1447 Landis Cir, Bel Air, MD, 21015 generates $2,998/mo in rent and, after a $1,713/mo payment, leaves $821/mo in cash flow. Total monthly income is $2,998/mo, and annual cash flow is $9,857/yr on $115,992 invested. Return on cash invested sits at 28.41% in year one, and rental yield is 10.28% on a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,671 over five years. Five-year ROI reaches 148.47% and total cumulative return in cash sums $172,218. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,998/mo property income rather than buyer’s personal income.

Townhouse

Built in 1988

4,792 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21015, Bel Air, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,883 (100%)
Owner Occupied HU	9,833 (82.7%)
Renter Occupied HU	1,560 (13.1%)
Vacant Housing Units	490 ( 4.1%)
Median Home Value	$508,572
Average Home Value	$561,437