2104 Whitehall Rd UNIT 1D, Frederick, MD, 21702 | $786/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1256 sft

2500 Driftwood Ct APT 3B, Frederick, MD, 21702

3 Bed
4 Bath
2164 sft

2613 Caulfield Ct, Frederick, MD, 21701

2 Bed
2 Bath
1062 sft

8200 Blue Heron Dr APT 2C, Frederick, MD, 21701

2 Bed
2 Bath
1348 sft

6125 Springwater Pl APT K, Frederick, MD, 21701

Nearby investment properties with comparable prices

2 Bed
1 Bath
973 sft

26015 Brigadier Pl UNIT M, Damascus, MD, 20872

2 Bed
1 Bath
1005 sft

26012 Brigadier Pl UNIT L, Damascus, MD, 20872

2 Bed
2 Bath
- sft

615 Himes Ave UNIT 108, Frederick, MD, 21703

2 Bed
1 Bath
1000 sft

1544 Violet Dr, Hagerstown, MD, 21740

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 Frederick at 2104 Whitehall Rd UNIT 1D, Frederick, MD, 21702 listed at $254,500 pairs $2,411/mo rent with a $1,246/mo payment to leave $786/mo cash flow. Total monthly income runs $2,411/mo, and annual cash flow reaches $9,429/yr on $84,367 cash to close. Return on cash invested measures 31.09% in year one, and rental yield registers 11.37% at a $254,500 basis. Equity gained on principal adds $1,642/yr, and annual property appreciation at 5% supports $70,314 by year five. Five-year ROI tracks 163.04% and total cumulative return in cash totals $137,551. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,411/mo property income relative to a $1,246/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Multi Family

Built in 1994

1,003 sqft lot

$N/A/sqft

$3 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21702, Frederick, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,989 (100%)
Owner Occupied HU	12,184 (61.0%)
Renter Occupied HU	6,992 (35.0%)
Vacant Housing Units	813 ( 4.1%)
Median Home Value	$466,678
Average Home Value	$529,447