4187 Logteal Dr, Waldorf, MD, 20603 | $397/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
881 sft

4600 S Four Mile Run Dr APT 301, Arlington, VA, 22204

1 Bed
1 Bath
851 sft

4127 S Four Mile Run Dr UNIT 304, Arlington, VA, 22204

1 Bed
2 Bath
927 sft

5300 Columbia Pike APT 514, Arlington, VA, 22204

1 Bed
1 Bath
881 sft

4600 S Four Mile Run Dr APT 1142, Arlington, VA, 22204

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

5766M Rexford Ct, Springfield, VA, 22152

2 Bed
1 Bath
826 sft

2590 Hallowing Point Rd, Prince Frederick, MD, 20678

2 Bed
2 Bath
1067 sft

3100 S Manchester St APT 1028, Falls Church, VA, 22044

2 Bed
2 Bath
1140 sft

11443 Red Jade Ct UNIT 4-5, Upper Marlboro, MD, 20774

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 Waldorf at 4187 Logteal Dr, Waldorf, MD, 20603 generates $2,543/mo in rent and, after a $1,689/mo payment, leaves $397/mo in cash flow. Total monthly income is $2,543/mo, and annual cash flow is $4,762/yr on $114,368 invested. Return on cash invested sits at 24.07% in year one, and rental yield is 8.85% on a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 125.2% and total cumulative return in cash sums $143,188. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,543/mo property income rather than buyer’s personal income.

Single Family

Built in 1987

4,739 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20603, Waldorf, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,544 (100%)
Owner Occupied HU	8,835 (76.5%)
Renter Occupied HU	2,333 (20.2%)
Vacant Housing Units	376 ( 3.3%)
Median Home Value	$443,284
Average Home Value	$474,962