1457 Tana Ln, Gambrills, MD, 21054 | $385/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1477 sft

30 Decatur Ave, Annapolis, MD, 21403

Elmwood Rear Load Garage Plan, Anderson's Green

3 Bed
3 Bath
2173 sft

Elmwood Rear Load Garage Plan, Anderson's Green, Laurel, MD, 20707

3 Bed
3 Bath
1700 sft

3449 Rockway Ave, Annapolis, MD, 21403

3 Bed
3 Bath
3304 sft

13106 Old Field Ter, Laurel, MD, 20707

Nearby investment properties with comparable prices

3 Bed
2 Bath
1545 sft

1328 W St NE, Washington, DC, 20018

2 Bed
1 Bath
856 sft

1133 14th St NW APT 404, Washington, DC, 20005

4 Bed
2 Bath
1620 sft

1132 Loxford Ter, Silver Spring, MD, 20901

4 Bed
3 Bath
2033 sft

17731 Striley Dr, Ashton, MD, 20861

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

Investment property for sale in Gambrills at 1457 Tana Ln, Gambrills, MD, 21054 earns $385/mo cash flow from $4,738/mo rent with a $3,426/mo payment. Total monthly income totals $4,738/mo, and annual cash flow totals $4,614/yr on $230,300 capital. ROI tracks 22.06% on current figures, and rental yield reads 8.12% at a $700,000 purchase. Equity gained on principal adds $4,517/yr, and 5% annual appreciation supports $193,397 over five years. Five-year ROI reaches 114.41% and total cumulative return in cash sums $263,476. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,738/mo property income instead of your personal income.

Single Family

Built in 2007

0.34 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21054, Gambrills, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,974 (100%)
Owner Occupied HU	4,537 (75.9%)
Renter Occupied HU	1,088 (18.2%)
Vacant Housing Units	349 ( 5.8%)
Median Home Value	$625,326
Average Home Value	$666,194