504 Willowshire StBaltimoreMD21220
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 Baltimore at 504 Willowshire St, Baltimore, MD, 21220 priced at $739,990 converts $5,058/mo rent into $456/mo cash flow after a $3,622/mo obligation. Total monthly income equals $5,058/mo, and annual cash flow totals $5,466/yr on $243,457 invested. Return on cash invested prints 22.31% in year one, and rental yield reads 8.2% against a $739,990 entry. Equity gained on principal adds $4,775/yr, while 5% annual appreciation compiles into $204,446 by year five. Five-year ROI reaches 115.7% and total cumulative return in cash sums $281,683. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,058/mo property income covering a $3,622/mo payment, not borrower’s personal income.
Single Family
Built in 2026
4,269 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21220, Middle River, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,638 (100%) |
| Owner Occupied HU | 11,529 (61.9%) |
| Renter Occupied HU | 5,869 (31.5%) |
| Vacant Housing Units | 1,240 ( 6.7%) |
| Median Home Value | $340,792 |
| Average Home Value | $401,193 |
Housing Distribution
Address Breakdown
Residential
18,191
Single Family
15,961
Multi-Family
2,230
Businesses
865
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices