4574 Grouse PlWaldorfMD20603
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 Waldorf at 4574 Grouse Pl, Waldorf, MD, 20603 generates $2,647/mo in rent and, after a $1,404/mo payment, leaves $730/mo in cash flow. Total monthly income is $2,647/mo, and annual cash flow is $8,757/yr on $95,074 invested. Return on cash invested sits at 29.12% in year one, and rental yield is 11.08% on a $286,800 entry. Equity gained on principal adds $1,851/yr, while 5% annual appreciation builds toward $79,238 over five years. Five-year ROI reaches 152.89% and total cumulative return in cash sums $145,364. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,647/mo property income rather than buyer’s personal income.
Townhouse
Built in 1985
1,600 sqft lot
$N/A/sqft
$112 monthly 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 |
Housing Distribution
Address Breakdown
Residential
11,817
Single Family
11,051
Multi-Family
766
Businesses
410
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices