2510 Heatherwood Ct, Hyattsville, MD, 20783 | $907/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
5 Bath
3470 sft

9720 Five Oaks Rd, Fairfax, VA, 22031

3 Bed
5 Bath
2940 sft

10 Phoenix Mill Pl, Alexandria, VA, 22304

3 Bed
1 Bath
1271 sft

3770 39th St NW APT E137, Washington, DC, 20016

4 Bed
2 Bath
1762 sft

762 Quebec Pl NW, Washington, DC, 20010

Nearby investment properties with comparable prices

2 Bed
3 Bath
1049 sft

1211 Van St SE #TOWNHOUSE 1F, Washington, DC, 20003

4 Bed
4 Bath
2450 sft

15320 Baileys Ln, Silver Spring, MD, 20906

3 Bed
3 Bath
2318 sft

11136 Saffold Way, Reston, VA, 20190

3 Bed
3 Bath
2663 sft

1240 Crested Wood Dr, Laurel, MD, 20724

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 Hyattsville at 2510 Heatherwood Ct, Hyattsville, MD, 20783 uses $279,321 cash to close to unlock $10,885/yr annual cash flow and $907/mo monthly cash flow. Total monthly income runs $6,187/mo, and a $4,155/mo payment keeps the spread at $907/mo. Purchase price stands at $849,000, and rental yield measures 8.74% with $6,187/mo rent. Return on cash invested shows 23.96% in year one, and 5% annual appreciation builds toward $234,563 over five years. Five-year ROI reaches 124.57% and total cumulative return in cash records $347,960. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,187/mo property income covering a $4,155/mo payment rather than investor’s personal income.

Single Family

Built in 1993

0.31 Acres lot

$N/A/sqft

No HOA