260 Braxton Way #27, Edgewater, MD, 21037 | $535/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1542 sft

8850 Falling Leaf Dr, Owings, MD, 20736

3 Bed
2 Bath
1336 sft

1705 Millstone Dr, Edgewater, MD, 21037

3 Bed
2 Bath
1542 sft

8238 Wb And A Rd, Severn, MD, 21144

3 Bed
3 Bath
1598 sft

9216 Howland Rd, Laurel, MD, 20723

Nearby investment properties with comparable prices

4 Bed
4 Bath
1412 sft

6202 Baltic St, Capitol Heights, MD, 20743

3 Bed
3 Bath
2320 sft

732 Rollins Ln, Glen Burnie, MD, 21060

3 Bed
4 Bath
1950 sft

187 Woodgate Circle Claredon A Walkout, Pasadena, MD, 21122

3 Bed
3 Bath
1040 sft

1030 Stephen Reid Dr, Huntingtown, MD, 20639

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 Edgewater at 260 Braxton Way #27, Edgewater, MD, 21037 generates $3,925/mo in rent and, after a $2,668/mo payment, leaves $535/mo in cash flow. Total monthly income is $3,925/mo, and annual cash flow is $6,419/yr on $179,305 invested. Return on cash invested sits at 23.64% in year one, and rental yield is 8.64% on a $545,000 entry. Equity gained on principal adds $3,517/yr, while 5% annual appreciation builds toward $150,573 over five years. Five-year ROI reaches 122.85% and total cumulative return in cash sums $220,284. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,925/mo property income rather than buyer’s personal income.

Townhouse

Built in 2003

N/A lot

$N/A/sqft

No HOA