3870 W Watersville RdMount AiryMD21771
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 Mount Airy at 3870 W Watersville Rd, Mount Airy, MD, 21771 earns $1,129/mo cash flow from $2,994/mo rent with a $1,468/mo payment. Total monthly income totals $2,994/mo, and annual cash flow totals $13,544/yr on $99,417 capital. ROI tracks 33.53% on current figures, and rental yield reads 11.98% at a $299,900 purchase. Equity gained on principal adds $1,935/yr, and 5% annual appreciation supports $82,857 over five years. Five-year ROI reaches 175.95% and total cumulative return in cash sums $174,928. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,994/mo property income instead of your personal income.
Single Family
Built in 1900
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21771, Mount Airy, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,026 (100%) |
| Owner Occupied HU | 9,862 (89.4%) |
| Renter Occupied HU | 893 ( 8.1%) |
| Vacant Housing Units | 271 ( 2.5%) |
| Median Home Value | $598,074 |
| Average Home Value | $618,694 |
Housing Distribution
Address Breakdown
Residential
11,033
Single Family
10,927
Multi-Family
106
Businesses
731
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Maureen Nichols • RE/MAX Realty Plus
Mls Name: Bright MLS
Mls ID: #MDCR2029784