2821 Coppersmith Pl, Bryans Road, MD, 20616 | $1,133/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1500 sft

4315 35th St S, Arlington, VA, 22206

4 Bed
3 Bath
2665 sft

1412 Devils Reach Rd, Woodbridge, VA, 22192

2 Bed
2 Bath
1284 sft

4854 Eisenhower Ave UNIT 445, Alexandria, VA, 22304

2 Bed
2 Bath
1051 sft

6964 Ellingham Cir UNIT D, Alexandria, VA, 22315

Nearby investment properties with comparable prices

1 Bed
1 Bath
755 sft

4840 Macarthur Blvd NW APT 501, Washington, DC, 20007

2 Bed
3 Bath
1654 sft

200 N Pickett St APT 1614, Alexandria, VA, 22304

2 Bed
1 Bath
785 sft

6733 W Wakefield Dr APT B1, Alexandria, VA, 22307

1 Bed
1 Bath
618 sft

800 4th St SW APT S818, Washington, DC, 20024

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 Bryans Road at 2821 Coppersmith Pl, Bryans Road, MD, 20616 priced at $410,000 pairs $3,683/mo rent with $1,133/mo cash flow after a $2,007/mo payment. Total monthly income equals $3,683/mo, and annual cash flow comes to $13,593/yr on $135,915 invested. Return on cash invested is 29.91% in year one, and rental yield stands at 10.78% on a $410,000 basis. Equity gained on principal adds $2,646/yr, and 5% annual appreciation accumulates to $113,275 by year five. Five-year ROI measures 156.5% and total cumulative return in cash reaches $212,711. For financing, Ziffy Mortgage’s DSCR program evaluates $3,683/mo property income against a $2,007/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2016

2,091 sqft lot

$N/A/sqft

No HOA