2821 Golden Gate CtWaldorfMD20601
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Waldorf at 2821 Golden Gate Ct, Waldorf, MD, 20601 generates $3,672/mo in rent and, after a $2,203/mo payment, leaves $873/mo in cash flow. Total monthly income is $3,672/mo, and annual cash flow is $10,473/yr on $149,175 invested. Return on cash invested sits at 26.93% in year one, and rental yield is 9.79% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 140.54% and total cumulative return in cash sums $209,646. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,672/mo property income rather than buyer’s personal income.
Townhouse
Built in 2018
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20601, Waldorf, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,824 (100%) |
| Owner Occupied HU | 7,825 (72.3%) |
| Renter Occupied HU | 2,545 (23.5%) |
| Vacant Housing Units | 454 ( 4.2%) |
| Median Home Value | $396,432 |
| Average Home Value | $436,443 |
Housing Distribution
Address Breakdown
Residential
10,603
Single Family
10,045
Multi-Family
558
Businesses
785
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices