Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Laurel at 3224 Watershed Blvd, Laurel, MD, 20724 generates $4,102/mo in rent and, after a $3,162/mo payment, leaves $84/mo in cash flow. Total monthly income is $4,102/mo, and annual cash flow is $1,009/yr on $212,534 invested. Return on cash invested sits at 20.53% in year one, and rental yield is 7.62% on a $646,000 entry. Equity gained on principal adds $4,169/yr, while 5% annual appreciation builds toward $178,478 over five years. Five-year ROI reaches 106.22% and total cumulative return in cash sums $225,762. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,102/mo property income rather than buyer’s personal income.
Townhouse
Built in 2021
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20724, Laurel, MD area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,240 (100%) |
| Owner Occupied HU | 4,862 (59.0%) |
| Renter Occupied HU | 3,091 (37.5%) |
| Vacant Housing Units | 287 ( 3.5%) |
| Median Home Value | $414,441 |
| Average Home Value | $419,801 |
Residential
7,400
Single Family
4,761
Multi-Family
2,639
Businesses
219
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tracy Diamond • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #MDAA2131684
