4003 Seaside Alder Rd #206, Lily Bowie, MD, 20720 | $205/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

4003 Seaside Alder Rd #206, Lily Bowie, MD, 20720 | $205/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1500 sft

4003 Seaside Alder Rd #409, Lilac Bowie, MD, 20720

1 Bed
1 Bath
550 sft

1441 Euclid St NW, Washington, DC, 20009

1 Bed
1 Bath
717 sft

1708 Newton St NW APT 105, Washington, DC, 20010

2 Bed
2 Bath
1288 sft

4003 Seaside Alder Rd #305, Violet Bowie, MD, 20720

Nearby investment properties with comparable prices

3 Bed
4 Bath
2040 sft

706 Bright Sun Dr, Bowie, MD, 20721

Currently Rented+ 2 more

3 Bed
3 Bath
2421 sft

1711 Highwood Pl SE, Washington, DC, 20020

4 Bed
2 Bath
1584 sft

1404 Dunwoody Ave, Oxon Hill, MD, 20745

2 Bed
1 Bath
864 sft

4310 Vermont Ave, Alexandria, VA, 22304

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

Rental property for sale in Lily Bowie at 4003 Seaside Alder Rd #206, Lily Bowie, MD, 20720 generates $2,699/mo in rent and, after a $1,963/mo payment, leaves $205/mo in cash flow. Total monthly income is $2,699/mo, and annual cash flow is $2,456/yr on $132,928 invested. Return on cash invested sits at 21.76% in year one, and rental yield is 8.08% on a $400,990 entry. Equity gained on principal adds $2,588/yr, while 5% annual appreciation builds toward $110,786 over five years. Five-year ROI reaches 112.78% and total cumulative return in cash sums $149,919. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,699/mo property income rather than buyer’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Adult community is located in the Bowie area and designed with thoughtful elegance, resort-style living and convenience in mind. The Heritage at Beechfield will be an amenity-filled community featuring luxury elevator condominiums for those looking to enjoy an active lifestyle, without the maintenance. Relax and enjoy everything this charming community has to offer, in a premier location. Located conveniently off Enterprise Road, this community is near shopping, dining, recreation, and several golf courses. Welcome to the Lily! This two-bedroom, two bath end unit residence makes fantastic use of available space, featuring an inviting wide open floor-plan that seamlessly connects a living room, dining area and chef-inspired kitchen with a seating area. Two spacious bedrooms each with a walk-in closet. The Lilly features a deck for enhanced outdoor living, large pantry, side-by-side included washer and dryer and tons of windows for the perfect lighting. INCLUDED FEATURES: April Delivery! GE stainless steel appliances with electric cooking Side by side Washer and Dryer 9 foot ceilings Granite or stone countertops in a variety of color options Luxury plank flooring in variety of different color options in main living areas Lavish owners bath with floor-to-ceiling wall tile with granite or quartz countertops Tile backsplash in the kitchen Owners bath pre-installed grab bars for extra security Outdoor balconies in most units Secured building access 1/2/10 Warranty Immediate Delivery!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20720, Bowie, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,354 (100%)
Owner Occupied HU	7,465 (89.4%)
Renter Occupied HU	657 ( 7.9%)
Vacant Housing Units	232 ( 2.8%)
Median Home Value	$590,662
Average Home Value	$604,575