2010 Ray Leonard Rd, Landover, MD, 20785 | $495/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
855 sft

1210 Westview Ter, Laurel, MD, 20707

2 Bed
2 Bath
574 sft

650 Wharf St SW #Y13, Washington, DC, 20024

- Bed
1 Bath
387 sft

2710 Macomb St NW APT 403, Washington, DC, 20008

2 Bed
1 Bath
839 sft

5045 Call Pl SE APT 301, Washington, DC, 20019

Nearby investment properties with comparable prices

2 Bed
2 Bath
1116 sft

16 S Van Dorn St APT 406, Alexandria, VA, 22304

2 Bed
1 Bath
842 sft

10411 Montrose Ave APT 202, Bethesda, MD, 20814

- Bed
- Bath
1087 sft

9264 Cherry Ln #4, Laurel, MD, 20708

2 Bed
2 Bath
1044 sft

2 Barberry Ct #41-6, Upper Marlboro, MD, 20774

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 Landover at 2010 Ray Leonard Rd, Landover, MD, 20785 generates $2,479/mo in rent and, after a $1,561/mo payment, leaves $495/mo in cash flow. Total monthly income is $2,479/mo, and annual cash flow is $5,944/yr on $105,749 invested. Return on cash invested sits at 25.53% in year one, and rental yield is 9.33% on a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation builds toward $88,134 over five years. Five-year ROI reaches 133.06% and total cumulative return in cash sums $140,713. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,479/mo property income rather than buyer’s personal income.

Townhouse

Built in 1955

4,200 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20785, Hyattsville, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,982 (100%)
Owner Occupied HU	7,875 (46.4%)
Renter Occupied HU	7,900 (46.5%)
Vacant Housing Units	1,207 ( 7.1%)
Median Home Value	$412,094
Average Home Value	$449,542