163 Heathfield Dr, Frederick, MD, 21702 | $541/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1199 sft

206 N Delaware Ave, Brunswick, MD, 21716

3 Bed
2 Bath
1360 sft

103 Mudfort Dr, Harpers Ferry, WV, 25425

2 Bed
1 Bath
855 sft

20252 Shipley Ter APT 101-6C, Germantown, MD, 20874

3 Bed
3 Bath
1859 sft

6 Thompson Ct, Boonsboro, MD, 21713

Nearby investment properties with comparable prices

2 Bed
2 Bath
1330 sft

2507 Coach House Way APT 3B, Frederick, MD, 21702

3 Bed
2 Bath
1098 sft

167 Stonegate Dr, Frederick, MD, 21702

2 Bed
2 Bath
1147 sft

13502 Derry Glen Ct APT 203, Germantown, MD, 20874

- Bed
3 Bath
2196 sft

127 Sentry Rdg, Smithsburg, MD, 21783

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

Rental property for sale in Frederick at 163 Heathfield Dr, Frederick, MD, 21702 priced at $359,900 pairs $2,780/mo rent with $541/mo cash flow after a $1,762/mo payment. Total monthly income equals $2,780/mo, and annual cash flow comes to $6,494/yr on $119,307 invested. Return on cash invested is 25.35% in year one, and rental yield stands at 9.27% on a $359,900 basis. Equity gained on principal adds $2,322/yr, and 5% annual appreciation accumulates to $99,434 by year five. Five-year ROI measures 132.09% and total cumulative return in cash reaches $157,598. For financing, Ziffy Mortgage’s DSCR program evaluates $2,780/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2001

1,162 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21702, Frederick, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,989 (100%)
Owner Occupied HU	12,184 (61.0%)
Renter Occupied HU	6,992 (35.0%)
Vacant Housing Units	813 ( 4.1%)
Median Home Value	$466,678
Average Home Value	$529,447