321 Bulwark Aly, Annapolis, MD, 21401 | $37/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2256 sft

103 Liam Thomas Ln, Stevensville, MD, 21666

2 Bed
2 Bath
1304 sft

13301 New Acadia Ln APT 207, Upper Marlboro, MD, 20774

3 Bed
2 Bath
1610 sft

100 Furnlea Dr, Glen Burnie, MD, 21060

3 Bed
3 Bath
1560 sft

2454 Yarmouth Ln, Crofton, MD, 21114

Nearby investment properties with comparable prices

3 Bed
3 Bath
1951 sft

8005 Big Roundtop Rd, Hanover, MD, 21076

4 Bed
4 Bath
2011 sft

1639 Morning Star Ct, Upper Marlboro, MD, 20774

3 Bed
4 Bath
1943 sft

11005 Golden Glow Ave, Upper Marlboro, MD, 20774

4 Bed
3 Bath
2728 sft

8975 Saint Andrews Dr, Chesapeake Beach, MD, 20732

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 Annapolis at 321 Bulwark Aly, Annapolis, MD, 21401 priced at $590,000 converts $3,707/mo rent into $37/mo cash flow after a $2,888/mo obligation. Total monthly income equals $3,707/mo, and annual cash flow totals $447/yr on $194,110 invested. Return on cash invested prints 20.29% in year one, and rental yield reads 7.54% against a $590,000 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation compiles into $163,006 by year five. Five-year ROI reaches 104.91% and total cumulative return in cash sums $203,644. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,707/mo property income covering a $2,888/mo payment, not borrower’s personal income.

Townhouse

Built in 2009

1,300 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21401, Annapolis, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,760 (100%)
Owner Occupied HU	10,993 (55.6%)
Renter Occupied HU	7,111 (36.0%)
Vacant Housing Units	1,656 ( 8.4%)
Median Home Value	$657,978
Average Home Value	$740,220