16035 Dorset Rd UNIT 159, Laurel, MD, 20707 | $890/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

16035 Dorset Rd UNIT 159, Laurel, MD, 20707 | $890/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
707 sft

3720 39th St NW APT D166, Washington, DC, 20016

1 Bed
1 Bath
689 sft

575 Thayer Ave APT 404, Silver Spring, MD, 20910

2 Bed
2 Bath
840 sft

6809 Allegheny Ave, Takoma Park, MD, 20912

1 Bed
1 Bath
850 sft

2311 Connecticut Ave NW APT 101, Washington, DC, 20008

Nearby investment properties with comparable prices

2 Bed
2 Bath
1765 sft

3333 University Blvd W APT 902, Kensington, MD, 20895

3 Bed
3 Bath
1167 sft

1001 Ruatan St, Silver Spring, MD, 20903

2 Bed
2 Bath
1480 sft

15115 Interlachen Dr #3-404, Silver Spring, MD, 20906

2 Bed
2 Bath
966 sft

8632 11th Ave, Silver Spring, MD, 20903

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 16035 Dorset Rd UNIT 159, Laurel, MD, 20707 offers a 10.91% rental yield on a $310,000 purchase with $2,818/mo rent. Total monthly income registers $2,818/mo, and a $1,517/mo payment leaves $890/mo available for distribution. Annual cash flow reaches $10,683/yr on $102,765 to close, and return on cash invested stands at 30.3% in year one. Equity gained on principal adds $2,000/yr while 5% annual appreciation supports $85,647 over five years. Portfolio math shows five-year ROI at 158.66% and total cumulative return in cash at $163,051. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,818/mo property income against a $1,517/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1979

N/A lot

$N/A/sqft

No HOA

More details about the property

Recently refreshed townhome with new flooring and neutral paint colors throughout. New kitchen cabients and appliances, also a new full bathroom. This Dutch Colonial townhome style condo has a walkout basement with rear patio that faces the woods. Located in the convenient Cromwell Station which offers easy access to Route 198 and I95. As-is sale, come and get it!

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