3774 Merseyside PlWaldorfMD20602
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
Rental property for sale in Waldorf at 3774 Merseyside Pl, Waldorf, MD, 20602 generates $3,206/mo in rent and, after a $1,835/mo payment, leaves $874/mo in cash flow. Total monthly income is $3,206/mo, and annual cash flow is $10,489/yr on $124,313 invested. Return on cash invested sits at 28.35% in year one, and rental yield is 10.26% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 148.16% and total cumulative return in cash sums $184,179. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,206/mo property income rather than buyer’s personal income.
Townhouse
Built in 2002
1,600 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 |
Housing Distribution
Address Breakdown
Residential
10,789
Single Family
9,604
Multi-Family
1,185
Businesses
662
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices