20 Camelot Cir, Ocean Pines, MD, 21811 | $135/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2765 sft

12461 Coastal Marsh Dr #708, Berlin, MD, 21811

3 Bed
2 Bath
1418 sft

438 Ocean Pkwy UNIT 39, Ocean Pines, MD, 21811

4 Bed
4 Bath
- sft

24558 Timber Br, Millsboro, DE, 19966

3 Bed
2 Bath
2380 sft

36001 Blackfin Dr, Frankford, DE, 19945

Nearby investment properties with comparable prices

3 Bed
2 Bath
1044 sft

4 Ambleside Ct, Ocean Pines, MD, 21811

3 Bed
2 Bath
1260 sft

6 Granby Ln, Ocean Pines, MD, 21811

3 Bed
3 Bath
2004 sft

2-2 Tern Cv, Millsboro, DE, 19966

3 Bed
2 Bath
1512 sft

36265 Pear Tree Rd, Millsboro, DE, 19966

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 Ocean Pines at 20 Camelot Cir, Ocean Pines, MD, 21811 earns $135/mo cash flow from $2,872/mo rent with a $2,154/mo payment. Total monthly income totals $2,872/mo, and annual cash flow totals $1,620/yr on $145,860 capital. ROI tracks 21.02% on current figures, and rental yield reads 7.83% at a $440,000 purchase. Equity gained on principal adds $2,839/yr, and 5% annual appreciation supports $121,564 over five years. Five-year ROI reaches 108.83% and total cumulative return in cash sums $158,746. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,872/mo property income instead of your personal income.

Single Family

Built in 2004

7,500 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21811, Berlin, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,557 (100%)
Owner Occupied HU	8,949 (54.0%)
Renter Occupied HU	2,329 (14.1%)
Vacant Housing Units	5,279 (31.9%)
Median Home Value	$402,871
Average Home Value	$482,648