3128 Bellamy Way #5, Suitland, MD, 20746 | $840/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1160 sft

2208 Columbia Pl, Landover, MD, 20785

2 Bed
2 Bath
998 sft

3117 Farnborough Ct #258-B, Silver Spring, MD, 20906

3 Bed
3 Bath
1611 sft

3324 Banneker Dr NE #3324, Washington, DC, 20018

1 Bed
2 Bath
899 sft

8183 Carnegie Hall Ct APT 209, Vienna, VA, 22180

Nearby investment properties with comparable prices

2 Bed
2 Bath
965 sft

6135 Edsall Rd APT N, Alexandria, VA, 22304

3 Bed
2 Bath
1075 sft

6622 Lacona St, District Heights, MD, 20747

3 Bed
1 Bath
988 sft

8146 Allendale Dr, Landover, MD, 20785

2 Bed
2 Bath
1066 sft

3100 S Manchester St APT 821, Falls Church, VA, 22044

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 Suitland at 3128 Bellamy Way #5, Suitland, MD, 20746 offers a 10.43% rental yield on a $340,000 purchase with $2,954/mo rent. Total monthly income registers $2,954/mo, and a $1,664/mo payment leaves $840/mo available for distribution. Annual cash flow reaches $10,074/yr on $112,710 to close, and return on cash invested stands at 28.85% in year one. Equity gained on principal adds $2,194/yr while 5% annual appreciation supports $93,936 over five years. Portfolio math shows five-year ROI at 150.82% and total cumulative return in cash at $169,986. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,954/mo property income against a $1,664/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2004

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20746, Suitland, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,847 (100%)
Owner Occupied HU	5,243 (35.3%)
Renter Occupied HU	8,394 (56.5%)
Vacant Housing Units	1,210 ( 8.1%)
Median Home Value	$362,333
Average Home Value	$402,334