2121 John Stuart Rd #EMarriottsvilleMD21104
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 Marriottsville at 2121 John Stuart Rd #E, Marriottsville, MD, 21104 offers a 9.47% rental yield on a $405,000 purchase with $3,197/mo rent. Total monthly income registers $3,197/mo, and a $1,982/mo payment leaves $678/mo available for distribution. Annual cash flow reaches $8,140/yr on $134,258 to close, and return on cash invested stands at 25.97% in year one. Equity gained on principal adds $2,613/yr while 5% annual appreciation supports $111,894 over five years. Portfolio math shows five-year ROI at 135.42% and total cumulative return in cash at $181,814. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,197/mo property income against a $1,982/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2015
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21104, Marriottsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,076 (100%) |
| Owner Occupied HU | 1,914 (92.2%) |
| Renter Occupied HU | 116 ( 5.6%) |
| Vacant Housing Units | 46 ( 2.2%) |
| Median Home Value | $721,154 |
| Average Home Value | $753,484 |
Housing Distribution
Address Breakdown
Residential
2,162
Single Family
2,051
Multi-Family
111
Businesses
116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jose Semorile • TTR Sotheby's International Realty
Mls Name: Bright MLS
Mls ID: #MDHW2063326