3046 Heathcote Rd, Waldorf, MD, 20602 | $331/mo Cash Flow

For Sale

Listed for sale 7 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1404 sft

2206 Brinkley Rd, Fort Washington, MD, 20744

3 Bed
3 Bath
1651 sft

301 N Beauregard St APT 1604, Alexandria, VA, 22312

3 Bed
3 Bath
1673 sft

1601 Gainesville St SE APT 201, Washington, DC, 20020

1 Bed
1 Bath
726 sft

430 N Armistead St APT 201, Alexandria, VA, 22312

Nearby investment properties with comparable prices

3 Bed
2 Bath
1067 sft

7984 Audubon Ave #A2, Alexandria, VA, 22306

2 Bed
2 Bath
1200 sft

14262 Hampshire Hall Ct #608, Upper Marlboro, MD, 20772

3 Bed
2 Bath
1220 sft

32 Meadowside Ct, Indian Head, MD, 20640

2 Bed
2 Bath
1091 sft

168 Azalea Ct #24-1, Upper Marlboro, MD, 20774

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

Investment property for sale in Waldorf at 3046 Heathcote Rd, Waldorf, MD, 20602 earns $331/mo cash flow from $2,383/mo rent with a $1,615/mo payment. Total monthly income totals $2,383/mo, and annual cash flow totals $3,970/yr on $109,378 capital. ROI tracks 23.54% on current figures, and rental yield reads 8.67% at a $329,950 purchase. Equity gained on principal adds $2,129/yr, and 5% annual appreciation supports $91,159 over five years. Five-year ROI reaches 122.34% and total cumulative return in cash sums $133,819. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,383/mo property income instead of your personal income.

Townhouse

Built in 1982

1,194 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20602, Waldorf, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,183 (100%)
Owner Occupied HU	7,497 (67.0%)
Renter Occupied HU	3,296 (29.5%)
Vacant Housing Units	390 ( 3.5%)
Median Home Value	$367,810
Average Home Value	$402,566