202 Williamsburg Cir, La Plata, MD, 20646 | $547/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1215 sft

408 Bland Dr, Indian Head, MD, 20640

2 Bed
2 Bath
930 sft

8312 Brookvale Ct, Springfield, VA, 22153

3 Bed
1 Bath
1132 sft

29 Tadcaster Cir, Waldorf, MD, 20602

2 Bed
3 Bath
1466 sft

305 Centennial St SUITE 207, La Plata, MD, 20646

Nearby investment properties with comparable prices

2 Bed
3 Bath
1330 sft

12994 Abner Ave, Woodbridge, VA, 22192

3 Bed
2 Bath
1296 sft

1402 Colchester Rd, Woodbridge, VA, 22191

2 Bed
4 Bath
1837 sft

10799 Cosmic Pl, White Plains, MD, 20695

4 Bed
1 Bath
1462 sft

14925 Schall Rd, Accokeek, MD, 20607

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 La Plata at 202 Williamsburg Cir, La Plata, MD, 20646 with 5% annual appreciation on a $442,260 basis while $3,298/mo rent supports operations. Total monthly income totals $3,298/mo and a $2,165/mo payment preserves $547/mo for cash returns. Annual cash flow comes to $6,564/yr on $146,609 deployed, and return on cash invested reaches 24.39% in year one. Equity gained on principal adds $2,854/yr, and five-year appreciation sums $122,188 alongside rental yield of 8.95%. Five-year ROI measures 126.88% and total cumulative return in cash totals $186,024.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,298/mo property income versus a $2,165/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2003

10,460 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20646, La Plata, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,606 (100%)
Owner Occupied HU	6,894 (80.1%)
Renter Occupied HU	1,353 (15.7%)
Vacant Housing Units	359 ( 4.2%)
Median Home Value	$485,791
Average Home Value	$513,060