4903 Osage St, College Park, MD, 20740 | $926/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

4903 Osage St, College Park, MD, 20740 | $926/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2488 sft

411 Center St N, Vienna, VA, 22180

3 Bed
2 Bath
1442 sft

531 10th St SE, Washington, DC, 20003

Motivated Seller+ 1 more

4 Bed
3 Bath
2310 sft

5307 Richardson Dr, Fairfax, VA, 22032

5 Bed
4 Bath
3243 sft

9608 Braddock Rd, Fairfax, VA, 22032

Nearby investment properties with comparable prices

2 Bed
2 Bath
1410 sft

4936 Sentinel Dr APT 302, Bethesda, MD, 20816

Investment Property+ 2 more

3 Bed
3 Bath
2288 sft

712 Varnum St NW, Washington, DC, 20011

3 Bed
4 Bath
1802 sft

129 Jefferson St NW, Washington, DC, 20011

3 Bed
3 Bath
1935 sft

1420 Michigan Ave NE, Washington, DC, 20017

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 College Park at 4903 Osage St, College Park, MD, 20740 earns $926/mo cash flow from $5,124/mo rent with a $3,304/mo payment. Total monthly income totals $5,124/mo, and annual cash flow totals $11,107/yr on $222,075 capital. ROI tracks 25.06% on current figures, and rental yield reads 9.11% at a $675,000 purchase. Equity gained on principal adds $4,356/yr, and 5% annual appreciation supports $186,490 over five years. Five-year ROI reaches 130.48% and total cumulative return in cash sums $289,767. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,124/mo property income instead of your personal income.

Single Family

Built in 1986

0.25 Acres lot

$N/A/sqft

No HOA

More details about the property

This large home is an excellent investment opportunity, especially for those looking to house multiple tenants or a big family. With eight spacious bedrooms and three and a half modern bathrooms, it offers plenty of space for everyone. The main level features two of the bedrooms, including a primary bedroom with its own ensuite bathroom, making it a perfect setup for easy living. The newly updated kitchen has plenty of room for table space and the main level laundry adds convenience. On the second level, there are three more bedrooms and two additional bathrooms, ensuring that everyone has their own private space. All bathrooms in the house have been updated, which adds to the appeal and comfort of living here. The third level has 3 more bedrooms all great sizes. The lower level boasts a large recreation room, perfect for gatherings or storage. There is ample parking available for up to eight cars, which is a huge plus. Being just minutes away from the UMD campus means its attractive for students or anyone associated with the University. The backyard features a sizable deck, allowing residents to enjoy outdoor activities and relaxation. With all these features combined, this home not only provides a perfect living situation but also represents a smart investment in a growing community.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20740, College Park, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,847 (100%)
Owner Occupied HU	4,516 (32.6%)
Renter Occupied HU	7,178 (51.8%)
Vacant Housing Units	2,153 (15.5%)
Median Home Value	$457,910
Average Home Value	$489,001