2504 Airy Hill Cir #1-C, Crofton, MD, 21114 | $1,021/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2504 Airy Hill Cir #1-C, Crofton, MD, 21114 | $1,021/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1276 sft

15608 Emery Ct, Bowie, MD, 20716

1 Bed
1 Bath
569 sft

2114 N St NW #46, Washington, DC, 20037

1 Bed
1 Bath
639 sft

1390 V St NW APT 306, Washington, DC, 20009

1 Bed
1 Bath
700 sft

811 4th St NW UNIT 807, Washington, DC, 20001

Nearby investment properties with comparable prices

2 Bed
1 Bath
824 sft

2250 Washington Ave APT 102, Silver Spring, MD, 20910

3 Bed
1 Bath
1042 sft

58 Crescent Rd, Greenbelt, MD, 20770

2 Bed
1 Bath
1042 sft

1 Gardenway UNIT J, Greenbelt, MD, 20770

2 Bed
1 Bath
750 sft

1708 E West Hwy, Silver Spring, MD, 20910

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 Crofton at 2504 Airy Hill Cir #1-C, Crofton, MD, 21114 offers a 11.35% rental yield on a $315,000 purchase with $2,980/mo rent. Total monthly income registers $2,980/mo, and a $1,542/mo payment leaves $1,021/mo available for distribution. Annual cash flow reaches $12,247/yr on $104,423 to close, and return on cash invested stands at 31.64% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 165.79% and total cumulative return in cash at $173,117. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,980/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1999

N/A lot

$N/A/sqft

No HOA

More details about the property

Picture pulling into your own garage after a long day, a rare feature for condo living. You walk through the back entrance and appreciating the ease and privacy it brings. Or maybe you start your morning on the front porch, sipping coffee as the sun rises and light fills the home through wide front windows. Step inside and instantly feel the openness. Natural light pours through the living area, highlighting the cozy fireplace to your left and the kitchen to your right. The flow is effortless, bright, warm, and inviting. This is the space that makes everyday living feel easy. Head upstairs to a flexible bedroom perfect for guests, a home office, or quiet retreat. On the main level, the primary suite offers comfort and convenience with its own bath and walk-in closet. With an additional bedroom which features natural light and an additional bathroom in the hall. With two entrances, plenty of light, and thoughtful design throughout, this condo fits a lifestyle that values both simplicity and comfort, a place where youll instantly feel at home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 21114, Crofton, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,530 (100%)
Owner Occupied HU	7,326 (76.9%)
Renter Occupied HU	2,024 (21.2%)
Vacant Housing Units	180 ( 1.9%)
Median Home Value	$569,937
Average Home Value	$569,535

Housing Distribution

Address Breakdown

Residential

9,933

Single Family

8,923

Multi-Family

1,010

Businesses

846

Price History

Date	Event	Price
No price history data available

Tax History

Date	Tax Paid	Tax Increase Rate	Value	Value Increase Rate
No tax history data available

Nearby investment properties with comparable rents

2 Bed
3 Bath
1276 sft

15608 Emery Ct, Bowie, MD, 20716

1 Bed
1 Bath
569 sft

2114 N St NW #46, Washington, DC, 20037

1 Bed
1 Bath
639 sft

1390 V St NW APT 306, Washington, DC, 20009

1 Bed
1 Bath
700 sft

811 4th St NW UNIT 807, Washington, DC, 20001

Nearby investment properties with comparable prices

2 Bed
1 Bath
824 sft

2250 Washington Ave APT 102, Silver Spring, MD, 20910

3 Bed
1 Bath
1042 sft

58 Crescent Rd, Greenbelt, MD, 20770

2 Bed
1 Bath
1042 sft

1 Gardenway UNIT J, Greenbelt, MD, 20770

2 Bed
1 Bath
750 sft

1708 E West Hwy, Silver Spring, MD, 20910

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Facts & Features

General Information

Type: Condo
Year Built: 1999
Architectural Style: N/A
Building Area: N/A
Living Area: N/A
Property Condition: N/A

Features & Amenities

Heating: N/A
Cooling: N/A
Flooring: N/A
Interior Features: N/A
Exterior Features: N/A
Parking Features: Garage Faces Front, Garage Door Opener, Attached, Parking Lot, Driveway

Location

City: Crofton
State: MD
Subdivision: N/A
Lot Size: N/A
Lot Features: N/A
View: N/A

HOA & Fees

HOA Fee: N/A
Association Fee: N/A
Fees & Dues: N/A
Association Amenities: N/A
Association Fee Includes: N/A

Utilities

Utilities: N/A
Sewer: N/A
Water Source: N/A
Road Surface Type: N/A

School Information

Elementary School: N/A
Middle School: N/A
High School: N/A

Listed by: Kevin Brown • Long & Foster Real Estate, Inc.

Mls Name: Bright MLS

Mls ID: #MDAA2129628

2504 Airy Hill Cir #1-C,Crofton,MD,21114

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Ziffy AI Summary

Investment Highlights

More details about the property

Neighborhood Data

Housing Distribution

Housing Statistics

Housing Distribution

Address Breakdown

Price History

Tax History

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Facts & Features

General Information

Features & Amenities

Location

HOA & Fees

Utilities

School Information

2504 Airy Hill Cir #1-CCroftonMD21114