504 Capitol Heights BlvdCapitol HeightsMD20743
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 Capitol Heights at 504 Capitol Heights Blvd, Capitol Heights, MD, 20743 priced at $400,000 converts $3,133/mo rent into $645/mo cash flow after a $1,958/mo obligation. Total monthly income equals $3,133/mo, and annual cash flow totals $7,740/yr on $132,600 invested. Return on cash invested prints 25.75% in year one, and rental yield reads 9.4% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 134.17% and total cumulative return in cash sums $177,916. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,133/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 1936
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20743, Capitol Heights, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,846 (100%) |
| Owner Occupied HU | 10,155 (60.3%) |
| Renter Occupied HU | 5,681 (33.7%) |
| Vacant Housing Units | 1,010 ( 6.0%) |
| Median Home Value | $363,975 |
| Average Home Value | $386,914 |
Housing Distribution
Address Breakdown
Residential
15,931
Single Family
12,527
Multi-Family
3,404
Businesses
1,161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandi Bradshaw • Keller Williams Select Realtors of Annapolis
Mls Name: Bright MLS
Mls ID: #MDPG2187252