21486 Mission Rd, Tilghman, MD, 21671 | $678/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1740 sft

7 Ashford Ct, Annapolis, MD, 21403

4 Bed
2 Bath
1703 sft

937 Winding Rd, Edgewater, MD, 21037

2 Bed
1 Bath
1068 sft

12 Decatur Ave, Annapolis, MD, 21403

4 Bed
3 Bath
1892 sft

8714 C St, Chesapeake Beach, MD, 20732

Nearby investment properties with comparable prices

3 Bed
3 Bath
1505 sft

10 Ashford Ct, Annapolis, MD, 21403

4 Bed
4 Bath
2387 sft

Benedict B2 Plan, Patuxent Commons, Prince Frederick, MD, 20678

4 Bed
3 Bath
1828 sft

306 Hanna Ct, Chester, MD, 21619

3 Bed
2 Bath
2200 sft

7007 Dover Ave, North Beach, MD, 20714

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 Tilghman at 21486 Mission Rd, Tilghman, MD, 21671 listed at $549,000 pairs $4,092/mo rent with a $2,687/mo payment to leave $678/mo cash flow. Total monthly income runs $4,092/mo, and annual cash flow reaches $8,131/yr on $180,621 cash to close. Return on cash invested measures 24.56% in year one, and rental yield registers 8.94% at a $549,000 basis. Equity gained on principal adds $3,543/yr, and annual property appreciation at 5% supports $151,679 by year five. Five-year ROI tracks 127.8% and total cumulative return in cash totals $230,840. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,092/mo property income relative to a $2,687/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1900

2 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21671, Tilghman, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	619 (100%)
Owner Occupied HU	311 (50.2%)
Renter Occupied HU	67 (10.8%)
Vacant Housing Units	241 (38.9%)
Median Home Value	$446,364
Average Home Value	$478,561