410 Hamlet Club Dr UNIT 101, Edgewater, MD, 21037 | $1,401/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
4089 sft

1309 Salem Run, Crownsville, MD, 21032

3 Bed
3 Bath
1476 sft

38 Harbour Heights Dr, Annapolis, MD, 21401

3 Bed
4 Bath
1626 sft

1530 Falstone Ln, Crofton, MD, 21114

4 Bed
3 Bath
1872 sft

1079 Omar Dr, Crownsville, MD, 21032

Nearby investment properties with comparable prices

2 Bed
2 Bath
1074 sft

810 Southern Hills Dr #I-9K, Arnold, MD, 21012

3 Bed
3 Bath
1646 sft

3830 Deviltree Ct #13E, Hyattsville, MD, 20784

2 Bed
2 Bath
1200 sft

701 Harvest Run Dr APT 303, Odenton, MD, 21113

Motivated Seller+ 1 more

3 Bed
2 Bath
1275 sft

15609 Everglade Ln #F002, Bowie, MD, 20716

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 Edgewater at 410 Hamlet Club Dr UNIT 101, Edgewater, MD, 21037 offers a 12.07% rental yield on a $365,000 purchase with $3,671/mo rent. Total monthly income registers $3,671/mo, and a $1,786/mo payment leaves $1,401/mo available for distribution. Annual cash flow reaches $16,817/yr on $120,998 to close, and return on cash invested stands at 33.81% in year one. Equity gained on principal adds $2,355/yr while 5% annual appreciation supports $100,843 over five years. Portfolio math shows five-year ROI at 177.42% and total cumulative return in cash at $214,675. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,671/mo property income against a $1,786/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2001

1,652 sqft lot

$N/A/sqft

No HOA