Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Odenton at 2124 Colonel Way, Odenton, MD, 21113 listed at $305,000 pairs $3,390/mo rent with a $1,493/mo payment to leave $1,483/mo cash flow. Total monthly income runs $3,390/mo, and annual cash flow reaches $17,799/yr on $101,108 cash to close. Return on cash invested measures 37.51% in year one, and rental yield registers 13.34% at a $305,000 basis. Equity gained on principal adds $1,968/yr, and annual property appreciation at 5% supports $84,266 by year five. Five-year ROI tracks 197.36% and total cumulative return in cash totals $199,546. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,390/mo property income relative to a $1,493/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 21113, Odenton, MD area.
| 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 |
Residential
16,401
Single Family
12,427
Multi-Family
3,974
Businesses
564
Date | Event | Price |
|---|---|---|
| 2025-04-01 | Listing removed | $2,850 |
| 2025-03-11 | Listed for rent | $2,850 |
| 2025-03-11 | Listing removed | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-01 | $3439.40 | 6.23% | $314,100 | 5.94% |
| 2023-11-01 | $3237.78 | 11.09% | $296,500 | 6.31% |
| 2022-11-01 | $2914.50 | 0.67% | $278,900 | 0.67% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
