422 Willis St, Cambridge, MD, 21613 | $558/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1024 sft

407 W Central Ave, Federalsburg, MD, 21632

4 Bed
2 Bath
2884 sft

148 Main St, Preston, MD, 21655

2 Bed
1 Bath
1200 sft

3406 Rose St, Federalsburg, MD, 21632

2 Bed
1 Bath
864 sft

524 Old Denton Rd, Federalsburg, MD, 21632

Nearby investment properties with comparable prices

4 Bed
2 Bath
1540 sft

2305 Wingate Bishops Head Rd, Wingate, MD, 21675

3 Bed
1 Bath
1642 sft

201 Washington St, Cambridge, MD, 21613

2 Bed
2 Bath
1024 sft

407 W Central Ave, Federalsburg, MD, 21632

2 Bed
2 Bath
1245 sft

88 Park Ln, Easton, MD, 21601

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 Cambridge at 422 Willis St, Cambridge, MD, 21613 listed at $208,999 pairs $1,858/mo rent with a $1,023/mo payment to leave $558/mo cash flow. Total monthly income runs $1,858/mo, and annual cash flow reaches $6,697/yr on $69,283 cash to close. Return on cash invested measures 29.58% in year one, and rental yield registers 10.67% at a $208,999 basis. Equity gained on principal adds $1,349/yr, and annual property appreciation at 5% supports $57,743 by year five. Five-year ROI tracks 154.78% and total cumulative return in cash totals $107,233. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,858/mo property income relative to a $1,023/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1910

4,800 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21613, Cambridge, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,537 (100%)
Owner Occupied HU	4,519 (47.4%)
Renter Occupied HU	3,505 (36.8%)
Vacant Housing Units	1,513 (15.9%)
Median Home Value	$298,117
Average Home Value	$357,441