21137 Marigold StLeonardtownMD20650
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 Leonardtown at 21137 Marigold St, Leonardtown, MD, 20650 listed at $544,999 pairs $3,775/mo rent with a $2,668/mo payment to leave $386/mo cash flow. Total monthly income runs $3,775/mo, and annual cash flow reaches $4,631/yr on $179,305 cash to close. Return on cash invested measures 22.64% in year one, and rental yield registers 8.31% at a $544,999 basis. Equity gained on principal adds $3,517/yr, and annual property appreciation at 5% supports $150,573 by year five. Five-year ROI tracks 117.5% and total cumulative return in cash totals $210,684. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,775/mo property income relative to a $2,668/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
0.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20650, Leonardtown, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,429 (100%) |
| Owner Occupied HU | 4,652 (72.4%) |
| Renter Occupied HU | 1,183 (18.4%) |
| Vacant Housing Units | 594 ( 9.2%) |
| Median Home Value | $490,089 |
| Average Home Value | $538,975 |
Housing Distribution
Address Breakdown
Residential
5,527
Single Family
5,209
Multi-Family
318
Businesses
525
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shem varhaftik • District Pro Realty
Mls Name: Bright MLS
Mls ID: #MDSM2026688