500 Bonhill Dr, Fort Washington, MD, 20744 | $869/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2596 sft

5527 Bouffant Blvd, Alexandria, VA, 22311

3 Bed
3 Bath
2074 sft

Oakton II Plan, WestRidge at Westphalia, Upper Marlboro, MD, 20774

3 Bed
2 Bath
1914 sft

10225 Dogwood Dr, White Plains, MD, 20695

3 Bed
3 Bath
1567 sft

Laleh Way HOMESITE V77, Upper Marlboro, MD, 20774

Nearby investment properties with comparable prices

3 Bed
4 Bath
1958 sft

10376 Halmstad Dr, Waldorf, MD, 20603

3 Bed
2 Bath
2112 sft

7911 McClure Rd, Upper Marlboro, MD, 20772

2 Bed
2 Bath
769 sft

445 Manor Pl NW #3, Washington, DC, 20010

1 Bed
1 Bath
663 sft

50 Florida Ave NE APT 312, Washington, DC, 20002

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 Fort Washington at 500 Bonhill Dr, Fort Washington, MD, 20744 priced at $505,000 converts $4,010/mo rent into $869/mo cash flow after a $2,472/mo obligation. Total monthly income equals $4,010/mo, and annual cash flow totals $10,426/yr on $166,145 invested. Return on cash invested prints 26.34% in year one, and rental yield reads 9.53% against a $505,000 entry. Equity gained on principal adds $3,259/yr, while 5% annual appreciation compiles into $139,522 by year five. Five-year ROI reaches 137.31% and total cumulative return in cash sums $228,138. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,010/mo property income covering a $2,472/mo payment, not borrower’s personal income.

Single Family

Built in 1981

0.31 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20744, Fort Washington, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,711 (100%)
Owner Occupied HU	14,856 (71.7%)
Renter Occupied HU	4,802 (23.2%)
Vacant Housing Units	1,053 ( 5.1%)
Median Home Value	$479,321
Average Home Value	$505,591