1927 Bellarbor Cir, Crofton, MD, 21114 | $419/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

1927 Bellarbor Cir, Crofton, MD, 21114 | $419/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
5000 sft

8906 Chestnut Ave, Bowie, MD, 20720

2 Bed
1 Bath
1042 sft

1 Gardenway UNIT J, Greenbelt, MD, 20770

2 Bed
2 Bath
1096 sft

1826 Metzerott Rd APT B5, Adelphi, MD, 20783

2 Bed
2 Bath
1086 sft

9250 Edwards Way APT 205-C, Hyattsville, MD, 20783

Nearby investment properties with comparable prices

2 Bed
1 Bath
1042 sft

1 Gardenway UNIT J, Greenbelt, MD, 20770

3 Bed
2 Bath
1254 sft

1725 Leisure Way, Crofton, MD, 21114

2 Bed
1 Bath
824 sft

2250 Washington Ave APT 102, Silver Spring, MD, 20910

3 Bed
1 Bath
1042 sft

58 Crescent Rd, Greenbelt, MD, 20770

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 Crofton at 1927 Bellarbor Cir, Crofton, MD, 21114 listed at $315,000 pairs $2,378/mo rent with a $1,542/mo payment to leave $419/mo cash flow. Total monthly income runs $2,378/mo, and annual cash flow reaches $5,023/yr on $104,423 cash to close. Return on cash invested measures 24.72% in year one, and rental yield registers 9.06% at a $315,000 basis. Equity gained on principal adds $2,033/yr, and annual property appreciation at 5% supports $87,029 by year five. Five-year ROI tracks 128.69% and total cumulative return in cash totals $134,381. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,378/mo property income relative to a $1,542/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1973

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome Home! This unit is MOVE-IN ready and waiting for you . This recently remodeled property offers 2 bedrooms and 1 bathroom + a garage and spacious fenced yard! It has NEW paint, NEW Luxury Vinyl Plank flooring, NEW carpet, NEW stainless appliances, NEW deck, Updated bathroom and landscaping. This home is like a fresh canvas, waiting for your finishing touches. The fenced yard is perfect for entertaining or for quiet enjoinment or for your adorable pet! * * * garage door is on schedule to be replaced by the condo management * * * Open Houses: 08.02.25 Saturday 1-3pm and 08.03.25 Sunday 10 am - 12pm.

Neighborhood Data

Neighborhood data shown for ZIP Code: 21114, Crofton, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,530 (100%)
Owner Occupied HU	7,326 (76.9%)
Renter Occupied HU	2,024 (21.2%)
Vacant Housing Units	180 ( 1.9%)
Median Home Value	$569,937
Average Home Value	$569,535