404 Wispy Willow Ct, Bel Air, MD, 21015 | $746/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2472 sft

55 Cherrywood Ct, Cockeysville, MD, 21030

3 Bed
3 Bath
2508 sft

8 Pheasant Run Ct, Lutherville Timonium, MD, 21093

3 Bed
3 Bath
1980 sft

509 S Patterson Park Ave, Baltimore, MD, 21231

3 Bed
4 Bath
2541 sft

20 Stream Run Ct, Lutherville Timonium, MD, 21093

Nearby investment properties with comparable prices

4 Bed
2 Bath
1698 sft

Neuville Plan, Ridgely's Reserve, Joppa, MD, 21085

2 Bed
- Bath
2646 sft

1005 S Kenwood Ave, Baltimore, MD, 21224

3 Bed
3 Bath
2047 sft

Jordan II Plan, Bulle Rock Villas, Havre De Grace, MD, 21078

3 Bed
3 Bath
2071 sft

Jordan Ii Justify Cir, Havre De Grace, MD, 21078

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 Bel Air at 404 Wispy Willow Ct, Bel Air, MD, 21015 with 5% annual appreciation on a $591,900 basis while $4,457/mo rent supports operations. Total monthly income totals $4,457/mo and a $2,897/mo payment preserves $746/mo for cash returns. Annual cash flow comes to $8,949/yr on $194,735 deployed, and return on cash invested reaches 24.66% in year one. Equity gained on principal adds $3,819/yr, and five-year appreciation sums $163,531 alongside rental yield of 9.04%. Five-year ROI measures 128.37% and total cumulative return in cash totals $249,985.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,457/mo property income versus a $2,897/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1994

9,147 sqft lot

$N/A/sqft

$30 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21015, Bel Air, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,883 (100%)
Owner Occupied HU	9,833 (82.7%)
Renter Occupied HU	1,560 (13.1%)
Vacant Housing Units	490 ( 4.1%)
Median Home Value	$508,572
Average Home Value	$561,437