178 N Regulator Dr HOMESITE 72CambridgeMD21613
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Cambridge at 178 N Regulator Dr HOMESITE 72, Cambridge, MD, 21613 offers a 8.68% rental yield on a $436,000 purchase with $3,155/mo rent. Total monthly income registers $3,155/mo, and a $2,134/mo payment leaves $443/mo available for distribution. Annual cash flow reaches $5,320/yr on $144,534 to close, and return on cash invested stands at 23.59% in year one. Equity gained on principal adds $2,813/yr while 5% annual appreciation supports $120,459 over five years. Portfolio math shows five-year ROI at 122.63% and total cumulative return in cash at $177,242. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,155/mo property income against a $2,134/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21613, Cambridge, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,537 (100%) |
| Owner Occupied HU | 4,519 (47.4%) |
| Renter Occupied HU | 3,505 (36.8%) |
| Vacant Housing Units | 1,513 (15.9%) |
| Median Home Value | $298,117 |
| Average Home Value | $357,441 |
Housing Distribution
Address Breakdown
Residential
9,288
Single Family
8,313
Multi-Family
975
Businesses
864
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
