413 Beck Dr, Mount Airy, MD, 21771 | $155/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
885 sft

3210 N Leisure World Blvd APT 219, Silver Spring, MD, 20906

2 Bed
2 Bath
1032 sft

102 Carnival Dr, Taneytown, MD, 21787

1 Bed
1 Bath
879 sft

9701 Fields Rd APT 2208, Gaithersburg, MD, 20878

1 Bed
1 Bath
850 sft

15100 Interlachen Dr #4-716, Silver Spring, MD, 20906

Nearby investment properties with comparable prices

2 Bed
2 Bath
1121 sft

10118 Little Pond Pl APT 5, Montgomery Village, MD, 20886

2 Bed
1 Bath
842 sft

18917 Smoothstone Way APT 6, Montgomery Village, MD, 20886

2 Bed
1 Bath
1009 sft

794 Quince Orchard Blvd APT T2, Gaithersburg, MD, 20878

2 Bed
1 Bath
951 sft

26008 Brigadier Pl UNIT C, Damascus, MD, 20872

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 Mount Airy at 413 Beck Dr, Mount Airy, MD, 21771 at $250,000 posts ROI 22.15% with $155/mo cash flow from $1,710/mo rent. Total monthly income equals $1,710/mo, and annual cash flow records $1,857/yr on $82,875 to close. Return on cash invested measures 22.15% and rental yield reads 8.21% at the current $250,000. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 by year five. Five-year ROI prints 114.91% and total cumulative return in cash totals $95,230.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,710/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Townhouse

Built in 1973

2,613 sqft 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