2628 N Everly Dr #5, Frederick, MD, 21701 | $504/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1688 sft

24055 Newbury Rd, Gaithersburg, MD, 20882

3 Bed
3 Bath
3012 sft

8368 Hawkins Creamery Rd, Gaithersburg, MD, 20882

2 Bed
2 Bath
- sft

2102 Whitehall Rd, Frederick, MD, 21702

3 Bed
2 Bath
1514 sft

274 Longford Dr, Frederick, MD, 21702

Nearby investment properties with comparable prices

3 Bed
3 Bath
1259 sft

8463 Discovery Blvd, Walkersville, MD, 21793

2 Bed
2 Bath
- sft

6506 Wiltshire Dr UNIT 102, Frederick, MD, 21703

3 Bed
2 Bath
1300 sft

1236 Danielle Dr UNIT 1236C, Frederick, MD, 21703

2 Bed
1 Bath
915 sft

5819 Whitfield Ct, Frederick, MD, 21703

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 Frederick at 2628 N Everly Dr #5, Frederick, MD, 21701 generates $2,612/mo in rent and, after a $1,659/mo payment, leaves $504/mo in cash flow. Total monthly income is $2,612/mo, and annual cash flow is $6,046/yr on $112,379 invested. Return on cash invested sits at 25.29% in year one, and rental yield is 9.25% on a $339,000 entry. Equity gained on principal adds $2,188/yr, while 5% annual appreciation builds toward $93,659 over five years. Five-year ROI reaches 131.72% and total cumulative return in cash sums $148,024. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,612/mo property income rather than buyer’s personal income.

Townhouse

Built in 1994

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21701, Frederick, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,662 (100%)
Owner Occupied HU	12,253 (62.3%)
Renter Occupied HU	6,116 (31.1%)
Vacant Housing Units	1,293 ( 6.6%)
Median Home Value	$483,205
Average Home Value	$539,479