3604 Earlston CtBowieMD20721
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
Investment property for sale in Bowie at 3604 Earlston Ct, Bowie, MD, 20721 offers a 10.8% rental yield on a $520,000 purchase with $4,682/mo rent. Total monthly income registers $4,682/mo, and a $2,545/mo payment leaves $1,448/mo available for distribution. Annual cash flow reaches $17,376/yr on $171,080 to close, and return on cash invested stands at 30.22% in year one. Equity gained on principal adds $3,355/yr while 5% annual appreciation supports $143,666 over five years. Portfolio math shows five-year ROI at 158.11% and total cumulative return in cash at $270,503. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,682/mo property income against a $2,545/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20721, Bowie, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,566 (100%) |
| Owner Occupied HU | 9,080 (85.9%) |
| Renter Occupied HU | 1,159 (11.0%) |
| Vacant Housing Units | 327 ( 3.1%) |
| Median Home Value | $591,780 |
| Average Home Value | $599,636 |
Housing Distribution
Address Breakdown
Residential
11,088
Single Family
10,062
Multi-Family
1,026
Businesses
110
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices