145 Riverhaven Dr UNIT 541National 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
Rental property for sale in National Harbor at 145 Riverhaven Dr UNIT 541, National Harbor, MD, 20745 generates $3,652/mo in rent and, after a $2,545/mo payment, leaves $418/mo in cash flow. Total monthly income is $3,652/mo, and annual cash flow is $5,016/yr on $171,080 invested. Return on cash invested sits at 22.99% in year one, and rental yield is 8.43% on a $520,000 entry. Equity gained on principal adds $3,355/yr, while 5% annual appreciation builds toward $143,666 over five years. Five-year ROI reaches 119.38% and total cumulative return in cash sums $204,227. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,652/mo property income rather than buyer’s personal income.
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: Bob Gauger • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #MDPG2188720