2402 Ferrell CtWaldorfMD20602
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 Waldorf at 2402 Ferrell Ct, Waldorf, MD, 20602 earns $929/mo cash flow from $2,534/mo rent with a $1,263/mo payment. Total monthly income totals $2,534/mo, and annual cash flow totals $11,150/yr on $85,527 capital. ROI tracks 32.95% on current figures, and rental yield reads 11.79% at a $258,000 purchase. Equity gained on principal adds $1,665/yr, and 5% annual appreciation supports $71,281 over five years. Five-year ROI reaches 172.83% and total cumulative return in cash sums $147,818. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,534/mo property income instead of your personal income.
Townhouse
Built in 1977
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20602, Waldorf, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,183 (100%) |
| Owner Occupied HU | 7,497 (67.0%) |
| Renter Occupied HU | 3,296 (29.5%) |
| Vacant Housing Units | 390 ( 3.5%) |
| Median Home Value | $367,810 |
| Average Home Value | $402,566 |
Housing Distribution
Address Breakdown
Residential
10,789
Single Family
9,604
Multi-Family
1,185
Businesses
662
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices