2254 Dawn Ln, Temple Hills, MD, 20748 | $802/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
2291 sft

3537 Stella Blue Dr, Hyattsville, MD, 20782

4 Bed
4 Bath
1943 sft

3523 Dean Dr, Hyattsville, MD, 20782

4 Bed
4 Bath
1979 sft

3521 Dean Dr, Hyattsville, MD, 20782

3 Bed
4 Bath
1979 sft

3529 Dean Dr, Hyattsville, MD, 20782

Nearby investment properties with comparable prices

1 Bed
1 Bath
504 sft

1330 New Hampshire Ave NW APT 316, Washington, DC, 20036

2 Bed
2 Bath
1061 sft

11800 Old Georgetown Rd APT 1204, North Bethesda, MD, 20852

1 Bed
1 Bath
488 sft

1711 Massachusetts Ave NW #622, Washington, DC, 20036

1 Bed
1 Bath
587 sft

3010 Wisconsin Ave NW APT 206, Washington, DC, 20016

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 Temple Hills at 2254 Dawn Ln, Temple Hills, MD, 20748 uses $107,738 cash to close to unlock $9,628/yr annual cash flow and $802/mo monthly cash flow. Total monthly income runs $2,824/mo, and a $1,591/mo payment keeps the spread at $802/mo. Purchase price stands at $325,000, and rental yield measures 10.43% with $2,824/mo rent. Return on cash invested shows 28.85% in year one, and 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 150.83% and total cumulative return in cash records $162,505. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,824/mo property income covering a $1,591/mo payment rather than investor’s personal income.

Townhouse

Built in 1976

1,500 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20748, Temple Hills, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,961 (100%)
Owner Occupied HU	9,110 (57.1%)
Renter Occupied HU	5,916 (37.1%)
Vacant Housing Units	935 ( 5.9%)
Median Home Value	$412,681
Average Home Value	$440,681