421 Hamlet Club Dr UNIT 307, Edgewater, MD, 21037 | $522/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2468 sft

1017 Treeland Way #510, Upper Marlboro, MD, 20774

3 Bed
3 Bath
1456 sft

1810 Sharwood Pl, Crofton, MD, 21114

6 Bed
2 Bath
1872 sft

7011 Flagstaff St, Landover, MD, 20785

Currently Rented+ 2 more

5 Bed
4 Bath
1717 sft

1114 Eastern Ave NE, Washington, DC, 20019

Nearby investment properties with comparable prices

3 Bed
1 Bath
900 sft

504 Kent Cir, Glen Burnie, MD, 21060

2 Bed
3 Bath
1392 sft

4829 King John Way #233, Upper Marlboro, MD, 20772

3 Bed
2 Bath
1296 sft

3328 Pescara Ct, Pasadena, MD, 21122

3 Bed
3 Bath
1292 sft

1840 Forest Park Dr, District Heights, MD, 20747

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 Edgewater at 421 Hamlet Club Dr UNIT 307, Edgewater, MD, 21037 generates $3,116/mo in rent and, after a $2,041/mo payment, leaves $522/mo in cash flow. Total monthly income is $3,116/mo, and annual cash flow is $6,270/yr on $138,236 invested. Return on cash invested sits at 24.44% in year one, and rental yield is 8.97% on a $417,000 entry. Equity gained on principal adds $2,691/yr, while 5% annual appreciation builds toward $115,209 over five years. Five-year ROI reaches 127.22% and total cumulative return in cash sums $175,861. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,116/mo property income rather than buyer’s personal income.

Condo

Built in 2002

N/A lot

$N/A/sqft

No HOA