15603 Darwin Ct, Laurel, MD, 20707 | $878/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

15603 Darwin Ct, Laurel, MD, 20707 | $878/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2662 sft

824 Aster Blvd, Rockville, MD, 20850

2 Bed
2 Bath
1149 sft

2900 N Leisure World Blvd APT 201, Silver Spring, MD, 20906

3 Bed
3 Bath
1945 sft

1400 Stratton Dr, Rockville, MD, 20854

Investment Property+ 2 more

3 Bed
2 Bath
1514 sft

1840 D St NE APT 1, Washington, DC, 20002

Nearby investment properties with comparable prices

2 Bed
2 Bath
786 sft

715 Anderson Ave, Rockville, MD, 20850

4 Bed
2 Bath
1353 sft

1704 Grandin Ave, Rockville, MD, 20851

4 Bed
1 Bath
1685 sft

1106 Dryden St, Silver Spring, MD, 20901

3 Bed
1 Bath
1272 sft

8715 Bradford Rd, Silver Spring, MD, 20901

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 Laurel at 15603 Darwin Ct, Laurel, MD, 20707 offers a 9.45% rental yield on a $529,000 purchase with $4,168/mo rent. Total monthly income registers $4,168/mo, and a $2,589/mo payment leaves $878/mo available for distribution. Annual cash flow reaches $10,537/yr on $174,041 to close, and return on cash invested stands at 26.11% in year one. Equity gained on principal adds $3,414/yr while 5% annual appreciation supports $146,153 over five years. Portfolio math shows five-year ROI at 136.15% and total cumulative return in cash at $236,957. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,168/mo property income against a $2,589/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1972

10,219 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming 5-bedroom, 3 full-bath split-foyer home, located in the heart of West Laurel! As you tour the property, take note of the many special features, including nearly new laminate flooring, a modern kitchen with granite countertops, a state-of-the-art fireplace, and a beautiful bay window that fills the space with natural light. This home is ideally situated close to shopping, dining, and public transportation, offering both comfort and convenience. Please remove your shoes. Welcome and Enjoy!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20707, Laurel, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,875 (100%)
Owner Occupied HU	8,466 (53.3%)
Renter Occupied HU	6,620 (41.7%)
Vacant Housing Units	789 ( 5.0%)
Median Home Value	$507,151
Average Home Value	$561,046