21541 Willis Wharf CtLexington ParkMD20653
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 Lexington Park at 21541 Willis Wharf Ct, Lexington Park, MD, 20653 offers a 8.79% rental yield on a $449,000 purchase with $3,288/mo rent. Total monthly income registers $3,288/mo, and a $2,198/mo payment leaves $495/mo available for distribution. Annual cash flow reaches $5,941/yr on $148,844 to close, and return on cash invested stands at 23.9% in year one. Equity gained on principal adds $2,897/yr while 5% annual appreciation supports $124,050 over five years. Portfolio math shows five-year ROI at 124.3% and total cumulative return in cash at $185,020. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,288/mo property income against a $2,198/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
9,198 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20653, Lexington Park, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,715 (100%) |
| Owner Occupied HU | 5,409 (50.5%) |
| Renter Occupied HU | 4,566 (42.6%) |
| Vacant Housing Units | 740 ( 6.9%) |
| Median Home Value | $362,863 |
| Average Home Value | $400,916 |
Housing Distribution
Address Breakdown
Residential
10,063
Single Family
9,170
Multi-Family
893
Businesses
645
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gabriela Agostinelli • RE/MAX Realty Group
Mls Name: Bright MLS
Mls ID: #MDSM2026472