4750 Dearborn Pl, Waldorf, MD, 20601 | $1,088/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3236 sft

23641 Belmar Dr, Leonardtown, MD, 20650

2 Bed
2 Bath
1983 sft

9 Gramby Ct, La Plata, MD, 20646

3 Bed
2 Bath
2144 sft

11215 Maplewood Dr, Dunkirk, MD, 20754

3 Bed
2 Bath
1428 sft

13 Arthur Dr E, Fort Washington, MD, 20744

Nearby investment properties with comparable prices

3 Bed
4 Bath
2072 sft

10558 Roundstone Ln, White Plains, MD, 20695

3 Bed
2 Bath
1152 sft

12645 Council Oak Dr, Waldorf, MD, 20601

Investment Property+ 2 more

4 Bed
3 Bath
2100 sft

7009 Dower House Rd, Upper Marlboro, MD, 20772

Motivated Seller+ 1 more

3 Bed
3 Bath
1160 sft

5715 Linda Ln, Temple Hills, MD, 20748

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 4750 Dearborn Pl, Waldorf, MD, 20601 generates $4,042/mo in rent and, after a $2,325/mo payment, leaves $1,088/mo in cash flow. Total monthly income is $4,042/mo, and annual cash flow is $13,051/yr on $157,463 invested. Return on cash invested sits at 28.2% in year one, and rental yield is 10.21% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 147.32% and total cumulative return in cash sums $231,979. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,042/mo property income rather than buyer’s personal income.

Single Family

Built in 1997

3.05 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20601, Waldorf, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,824 (100%)
Owner Occupied HU	7,825 (72.3%)
Renter Occupied HU	2,545 (23.5%)
Vacant Housing Units	454 ( 4.2%)
Median Home Value	$396,432
Average Home Value	$436,443