415 Beck DrMount AiryMD21771
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Mount Airy at 415 Beck Dr, Mount Airy, MD, 21771 priced at $315,000 converts $2,743/mo rent into $784/mo cash flow after a $1,542/mo obligation. Total monthly income equals $2,743/mo, and annual cash flow totals $9,403/yr on $104,423 invested. Return on cash invested prints 28.91% in year one, and rental yield reads 10.45% against a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation compiles into $87,029 by year five. Five-year ROI reaches 151.18% and total cumulative return in cash sums $157,865. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,743/mo property income covering a $1,542/mo payment, not borrower’s personal income.
Townhouse
Built in 1973
4,792 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 |
Housing Distribution
Address Breakdown
Residential
11,033
Single Family
10,927
Multi-Family
106
Businesses
731
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brian Mokricky • Coldwell Banker Realty
Mls Name: Bright MLS
Mls ID: #MDCR2031790