404 Edgemere Dr, Annapolis, MD, 21403 | $102/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1472 sft

11320 Kettering Ter, Upper Marlboro, MD, 20774

3 Bed
3 Bath
1644 sft

1193 Gwynne Ave, Churchton, MD, 20733

3 Bed
3 Bath
1304 sft

9806 Spanish Oak Way #126, Bowie, MD, 20721

3 Bed
2 Bath
1400 sft

2614 Ellicott Dr, Chester, MD, 21619

Nearby investment properties with comparable prices

3 Bed
4 Bath
2770 sft

4315 Reverend Eversfield Ct, Upper Marlboro, MD, 20772

4 Bed
5 Bath
2378 sft

1244 Barkleyridge Lane Gln, Glen Burnie, MD, 21060

4 Bed
4 Bath
2011 sft

9611 Good Faith Way, Upper Marlboro, MD, 20774

3 Bed
3 Bath
2378 sft

6837 Winterhill Lane Gln, Burnie, MD, 21060

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 Annapolis at 404 Edgemere Dr, Annapolis, MD, 21403 generates $3,833/mo in rent and, after a $2,936/mo payment, leaves $102/mo in cash flow. Total monthly income is $3,833/mo, and annual cash flow is $1,226/yr on $197,367 invested. Return on cash invested sits at 20.68% in year one, and rental yield is 7.67% on a $599,900 entry. Equity gained on principal adds $3,871/yr, while 5% annual appreciation builds toward $165,741 over five years. Five-year ROI reaches 107% and total cumulative return in cash sums $211,192. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,833/mo property income rather than buyer’s personal income.

Single Family

Built in 1964

0.27 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21403, Annapolis, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,308 (100%)
Owner Occupied HU	8,614 (60.2%)
Renter Occupied HU	4,389 (30.7%)
Vacant Housing Units	1,305 ( 9.1%)
Median Home Value	$651,444
Average Home Value	$764,644