1802 Clayton Dr, Oxon Hill, MD, 20745 | $85/mo Cash Flow

For Sale

Listed for sale 4 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
806 sft

3961 Lyndhurst Dr APT 103, Fairfax, VA, 22031

2 Bed
2 Bath
775 sft

4019 9th St NE APT 1, Washington, DC, 20017

2 Bed
2 Bath
775 sft

4019 9th St NE APT 4, Washington, DC, 20017

1 Bed
1 Bath
850 sft

5901 Mount Eagle Dr APT 1117, Alexandria, VA, 22303

Nearby investment properties with comparable prices

2 Bed
2 Bath
3049 sft

10653 Grand Teton Pl, White Plains, MD, 20695

Pembroke Plan, St. Charles | Highlands : Highlands Signature

3 Bed
3 Bath
1504 sft

Pembroke Plan, St. Charles | Highlands : Highlands Signature, White Plains, MD, 20695

4 Bed
3 Bath
1738 sft

7112 Annapolis Rd, Hyattsville, MD, 20784

2 Bed
2 Bath
980 sft

6904 Mary Caroline Cir UNIT L, Alexandria, VA, 22310

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 Oxon Hill at 1802 Clayton Dr, Oxon Hill, MD, 20745 listed at $479,900 pairs $3,070/mo rent with a $2,349/mo payment to leave $85/mo cash flow. Total monthly income runs $3,070/mo, and annual cash flow reaches $1,022/yr on $159,087 cash to close. Return on cash invested measures 20.55% in year one, and rental yield registers 7.68% at a $479,900 basis. Equity gained on principal adds $3,097/yr, and annual property appreciation at 5% supports $132,588 by year five. Five-year ROI tracks 106.35% and total cumulative return in cash totals $169,185. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,070/mo property income relative to a $2,349/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1968

10,211 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20745, Oxon Hill, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,455 (100%)
Owner Occupied HU	5,938 (44.1%)
Renter Occupied HU	6,541 (48.6%)
Vacant Housing Units	976 ( 7.3%)
Median Home Value	$416,556
Average Home Value	$454,414