145 Riverhaven Dr UNIT 515National HarborMD20745
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 National Harbor at 145 Riverhaven Dr UNIT 515, National Harbor, MD, 20745 listed at $355,000 pairs $2,984/mo rent with a $1,738/mo payment to leave $776/mo cash flow. Total monthly income runs $2,984/mo, and annual cash flow reaches $9,307/yr on $117,683 cash to close. Return on cash invested measures 27.82% in year one, and rental yield registers 10.09% at a $355,000 basis. Equity gained on principal adds $2,291/yr, and annual property appreciation at 5% supports $98,080 by year five. Five-year ROI tracks 145.3% and total cumulative return in cash totals $170,988. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,984/mo property income relative to a $1,738/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2018
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20745, Oxon Hill, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,455 (100%) |
| Owner Occupied HU | 5,938 (44.1%) |
| Renter Occupied HU | 6,541 (48.6%) |
| Vacant Housing Units | 976 ( 7.3%) |
| Median Home Value | $416,556 |
| Average Home Value | $454,414 |
Housing Distribution
Address Breakdown
Residential
13,507
Single Family
6,035
Multi-Family
7,472
Businesses
745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sharyn Ahmad • RE/MAX Realty Group
Mls Name: Bright MLS
Mls ID: #MDPG2184924