3805 Swann Rd APT T2, Suitland, MD, 20746 | $187/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3805 Swann Rd APT T2, Suitland, MD, 20746 | $187/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
892 sft

584 Wilson Bridge Dr #6785B, Oxon Hill, MD, 20745

Motivated Seller+ 1 more

2 Bed
1 Bath
985 sft

47 Greenwood Pl, Indian Head, MD, 20640

2 Bed
1 Bath
659 sft

721 Brandywine St SE APT 103, Washington, DC, 20032

1 Bed
1 Bath
571 sft

721 Brandywine St SE APT 102, Washington, DC, 20032

Nearby investment properties with comparable prices

2 Bed
1 Bath
659 sft

717 Brandywine St SE APT 303, Washington, DC, 20032

2 Bed
1 Bath
772 sft

10 Greenwood Pl, Indian Head, MD, 20640

2 Bed
1 Bath
872 sft

10 Highland Pl, Indian Head, MD, 20640

2 Bed
1 Bath
768 sft

625 Chesapeake St SE #207, Washington, DC, 20032

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 3805 Swann Rd APT T2, Suitland, MD, 20746 earns $187/mo cash flow from $1,027/mo rent with a $661/mo payment. Total monthly income totals $1,027/mo, and annual cash flow totals $2,245/yr on $44,753 capital. ROI tracks 24.93% on current figures, and rental yield reads 9.13% at a $135,000 purchase. Equity gained on principal adds $871/yr, and 5% annual appreciation supports $37,298 over five years. Five-year ROI reaches 129.92% and total cumulative return in cash sums $58,141. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,027/mo property income instead of your personal income.

Condo

Built in 1965

N/A lot

$N/A/sqft

No HOA

More details about the property

This well-maintained and move-in ready unit features an open floor plan, 2 large bedrooms and 2 Full bathrooms. Vinyl plank floors throughout. . Freshly painted, New Kitchen cabinets, New stainless steel appliances, New Stove, New Microwave, New Refrigerator, New Dishwasher. Unit comes with one assigned parking space. Water is also included in the condo fee. Don't miss out on making this your new home or an investment property! Located just minutes from major highways, your commute will be a breeze whether you're heading to downtown D.C. or the surrounding areas. For those who prefer public transportation, the Suitland Metro Station is just a short drive away, making city access easy and stress-free. Nature lovers will appreciate the nearby parks. Enjoy leisurely walks through the scenic neighborhood .

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