2448 Shellcove Ct, Waldorf, MD, 20601 | $655/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1246 sft

6703 Central Hills Ter, Landover, MD, 20785

2 Bed
1 Bath
1200 sft

4801 B St SE, Washington, DC, 20019

4 Bed
2 Bath
1836 sft

5122 H St SE, Washington, DC, 20019

3 Bed
2 Bath
1215 sft

408 Bland Dr, Indian Head, MD, 20640

Nearby investment properties with comparable prices

3 Bed
2 Bath
1310 sft

15140 Georgia Rd, Woodbridge, VA, 22191

2 Bed
2 Bath
1250 sft

6301 Stevenson Ave APT 310, Alexandria, VA, 22304

4 Bed
2 Bath
1874 sft

2409 Mary Pl, Fort Washington, MD, 20744

- Bed
1 Bath
567 sft

1133 14th St NW APT 703, Washington, DC, 20005

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 Waldorf at 2448 Shellcove Ct, Waldorf, MD, 20601 listed at $424,999 pairs $3,298/mo rent with a $2,080/mo payment to leave $655/mo cash flow. Total monthly income runs $3,298/mo, and annual cash flow reaches $7,859/yr on $140,887 cash to close. Return on cash invested measures 25.49% in year one, and rental yield registers 9.31% at a $424,999 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,419 by year five. Five-year ROI tracks 132.79% and total cumulative return in cash totals $187,084. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,298/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2000

6,773 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20601, Waldorf, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,824 (100%)
Owner Occupied HU	7,825 (72.3%)
Renter Occupied HU	2,545 (23.5%)
Vacant Housing Units	454 ( 4.2%)
Median Home Value	$396,432
Average Home Value	$436,443