2406 Timbercrest Dr, District Heights, MD, 20747 | $158/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
973 sft

2051 Alice Ave UNIT 2051-301, Oxon Hill, MD, 20745

1 Bed
1 Bath
856 sft

2939 Van Ness St NW APT 727, Washington, DC, 20008

2 Bed
2 Bath
989 sft

11326 Cherry Hill Rd UNIT 2-N20, Beltsville, MD, 20705

1 Bed
1 Bath
825 sft

2475 Virginia Ave NW #925, Washington, DC, 20037

Nearby investment properties with comparable prices

2 Bed
2 Bath
1318 sft

4901 Hampden Ln UNIT 101, Bethesda, MD, 20814

2 Bed
2 Bath
1047 sft

2113 Walsh View Ter #9-101, Silver Spring, MD, 20902

- Bed
1 Bath
515 sft

355 I St SW APT 207, Washington, DC, 20024

1 Bed
1 Bath
864 sft

4600 Duke St SUITE 430, Alexandria, VA, 22304

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 District Heights at 2406 Timbercrest Dr, District Heights, MD, 20747 offers a 8.17% rental yield on a $269,000 purchase with $1,831/mo rent. Total monthly income registers $1,831/mo, and a $1,317/mo payment leaves $158/mo available for distribution. Annual cash flow reaches $1,891/yr on $89,174 to close, and return on cash invested stands at 22.03% in year one. Equity gained on principal adds $1,736/yr while 5% annual appreciation supports $74,320 over five years. Portfolio math shows five-year ROI at 114.26% and total cumulative return in cash at $101,891. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,831/mo property income against a $1,317/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1986

7,612 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20747, District Heights, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,634 (100%)
Owner Occupied HU	8,199 (49.3%)
Renter Occupied HU	7,489 (45.0%)
Vacant Housing Units	946 ( 5.7%)
Median Home Value	$372,034
Average Home Value	$419,466