1711 Columbia Beach Rd, Shady Side, MD, 20764 | $820/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

1711 Columbia Beach Rd, Shady Side, MD, 20764 | $820/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2655 sft

5630 Lewisville Pl, Bryantown, MD, 20617

4 Bed
3 Bath
2152 sft

1110 Cox Rd, Huntingtown, MD, 20639

3 Bed
3 Bath
2100 sft

8301 Heatherwick Dr, Brandywine, MD, 20613

3 Bed
4 Bath
2230 sft

1131 Sailfish Ct, Churchton, MD, 20733

Nearby investment properties with comparable prices

3 Bed
4 Bath
2110 sft

16415 Triple Crown Ct, Hughesville, MD, 20637

3 Bed
2 Bath
1743 sft

15425 Sorrel Ridge Ln, Waldorf, MD, 20601

5 Bed
4 Bath
2729 sft

4750 Young Rd, Waldorf, MD, 20601

3 Bed
2 Bath
1627 sft

16145 Inheritance Dr, Brandywine, MD, 20613

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 Shady Side at 1711 Columbia Beach Rd, Shady Side, MD, 20764 priced at $499,900 converts $3,929/mo rent into $820/mo cash flow after a $2,447/mo obligation. Total monthly income equals $3,929/mo, and annual cash flow totals $9,836/yr on $165,717 invested. Return on cash invested prints 25.84% in year one, and rental yield reads 9.43% against a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,113 by year five. Five-year ROI reaches 134.72% and total cumulative return in cash sums $223,248. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,929/mo property income covering a $2,447/mo payment, not borrower’s personal income.

Single Family

Built in 2004

8,442 sqft lot

$N/A/sqft

No HOA

More details about the property

Nestled between serene waters, this home offers stunning, unobstructed views of Flag Pond from the rear and views of the Chesapeake Bay from the front. Enjoy watching local waterfowl and soaking in the natural beauty from every angle. Inside, the spacious kitchen opens to the family room, perfect for gathering, along with a formal living room and a main-level office or potential 5th bedroom. Upstairs features four bedrooms, including a primary suite with views of both the Bay and Flag Pond, plus an en-suite bath, three additional bedrooms, and a full hall bath. A two-car garage includes an extra storage room. While the home could use some updating and TLC, it presents a fantastic opportunity to make it your own. Located in a vibrant waterfront community with amenities such as a boat ramp, pier, tennis courts, and more. Come experience the Chesapeake Bay lifestyle.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20764, Shady Side, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,888 (100%)
Owner Occupied HU	1,495 (79.2%)
Renter Occupied HU	190 (10.1%)
Vacant Housing Units	203 (10.8%)
Median Home Value	$494,105
Average Home Value	$620,125