4503 Romlon St APT 102, Beltsville, MD, 20705 | $286/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4503 Romlon St APT 102, Beltsville, MD, 20705 | $286/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
640 sft

4106 Gault Pl NE APT 4, Washington, DC, 20019

1 Bed
1 Bath
630 sft

19 Snows Ct NW, Washington, DC, 20037

2 Bed
1 Bath
906 sft

4410 Oglethorpe St APT 106, Hyattsville, MD, 20781

2 Bed
1 Bath
1338 sft

3806 V St SE #202, Washington, DC, 20020

Nearby investment properties with comparable prices

1 Bed
1 Bath
560 sft

6001 Arlington Blvd APT 313, Falls Church, VA, 22044

Investment Property+ 1 more

2 Bed
1 Bath
1080 sft

2505 Fairlawn Ave SE, Washington, DC, 20020

3 Bed
2 Bath
1450 sft

1836 Metzerott Rd APT 2002, Hyattsville, MD, 20783

1 Bed
1 Bath
832 sft

1900 Lyttonsville Rd APT 514, Silver Spring, MD, 20910

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 Beltsville at 4503 Romlon St APT 102, Beltsville, MD, 20705 offers a 9.18% rental yield on a $199,997 purchase with $1,530/mo rent. Total monthly income registers $1,530/mo, and a $979/mo payment leaves $286/mo available for distribution. Annual cash flow reaches $3,432/yr on $66,299 to close, and return on cash invested stands at 25.09% in year one. Equity gained on principal adds $1,291/yr while 5% annual appreciation supports $55,255 over five years. Portfolio math shows five-year ROI at 130.73% and total cumulative return in cash at $86,671. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,530/mo property income against a $979/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1964

N/A lot

$N/A/sqft

No HOA

More details about the property

LOOK NO FURTHER!! This beautiful1,172 sq ft condo features 3 spacious bedrooms, 2 elegant bathrooms, new floors throughout, and a charming balcony. Enter into the main area consisting of the family room with dining area and lots of natural light. The kitchen features granite countertops, popular luxury large plank vinyl, and waterfall backsplash. Continue down the hallway past the first of two additional bedrooms each with ample closet space and upgraded guest bathroom. The owners suite features a fully renovated bathroom and walk-in closet with room for a King bed. Water, Sewer, A/C, Heat, and Electricity are included in the condo fees. The community has many common areas for sitting and relaxing in addition to a large private pool. This home is a minutes car ride or walking distance to local shopping and dining options. This home is priced to sell. Did I mention there is secure storage and laundry options in the building?

Neighborhood Data

Neighborhood data shown for ZIP Code: 20705, Beltsville, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,117 (100%)
Owner Occupied HU	5,926 (53.3%)
Renter Occupied HU	4,604 (41.4%)
Vacant Housing Units	587 ( 5.3%)
Median Home Value	$508,605
Average Home Value	$523,690