2013 Astilbe Way #2013OdentonMD21113
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 Odenton at 2013 Astilbe Way #2013, Odenton, MD, 21113 listed at $399,500 pairs $3,133/mo rent with a $1,955/mo payment to leave $649/mo cash flow. Total monthly income runs $3,133/mo, and annual cash flow reaches $7,784/yr on $132,434 cash to close. Return on cash invested measures 25.79% in year one, and rental yield registers 9.41% at a $399,500 basis. Equity gained on principal adds $2,578/yr, and annual property appreciation at 5% supports $110,374 by year five. Five-year ROI tracks 134.41% and total cumulative return in cash totals $177,999. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,133/mo property income relative to a $1,955/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21113, Odenton, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,963 (100%) |
| Owner Occupied HU | 10,718 (63.2%) |
| Renter Occupied HU | 5,467 (32.2%) |
| Vacant Housing Units | 778 ( 4.6%) |
| Median Home Value | $460,176 |
| Average Home Value | $526,541 |
Housing Distribution
Address Breakdown
Residential
16,401
Single Family
12,427
Multi-Family
3,974
Businesses
564
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices