253 Cape Saint John Rd, Annapolis, MD, 21401 | $146/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
1816 sft

61 Dividing Creek Ct, Arnold, MD, 21012

6 Bed
3 Bath
3293 sft

1378 Odenton Rd, Odenton, MD, 21113

3 Bed
4 Bath
2558 sft

246 Freshet Ln, Laurel, MD, 20724

4 Bed
4 Bath
2630 sft

326 Allison Jane Dr #H-5, Stevensville, MD, 21666

Nearby investment properties with comparable prices

4 Bed
2 Bath
3790 sft

227 King James Rd, Upper Marlboro, MD, 20774

Element 3 Bed Plan, Element at Mill Creek

3 Bed
3 Bath
1729 sft

Element 3 Bed Plan, Element at Mill Creek, Annapolis, MD, 21409

4 Bed
3 Bath
2428 sft

9612 Utica Pl, Upper Marlboro, MD, 20774

4 Bed
5 Bath
2940 sft

7444 Burnside Way, Hanover, MD, 21076

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

Rental property for sale in Annapolis at 253 Cape Saint John Rd, Annapolis, MD, 21401 generates $5,090/mo in rent and, after a $3,891/mo payment, leaves $146/mo in cash flow. Total monthly income is $5,090/mo, and annual cash flow is $1,747/yr on $261,555 invested. Return on cash invested sits at 20.73% in year one, and rental yield is 7.68% on a $795,000 entry. Equity gained on principal adds $5,130/yr, while 5% annual appreciation builds toward $219,644 over five years. Five-year ROI reaches 107.24% and total cumulative return in cash sums $280,498. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,090/mo property income rather than buyer’s personal income.

Condo

Built in 1983

0.32 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21401, Annapolis, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,760 (100%)
Owner Occupied HU	10,993 (55.6%)
Renter Occupied HU	7,111 (36.0%)
Vacant Housing Units	1,656 ( 8.4%)
Median Home Value	$657,978
Average Home Value	$740,220