54 Abbyshire Rd, Ocean Pines, MD, 21811 | $144/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
932 sft

13 60th St UNIT 201, Ocean City, MD, 21842

2 Bed
3 Bath
1246 sft

20769 Brunswick Ln, Millsboro, DE, 19966

2 Bed
1 Bath
1234 sft

157 Clayton Ave, Frankford, DE, 19945

- Bed
- Bath
3600 sft

13321 Atlantic Blvd, Ocean City, MD, 21842

Nearby investment properties with comparable prices

3 Bed
4 Bath
1837 sft

35389 Wright Way, Millsboro, DE, 19966

3 Bed
2 Bath
1452 sft

108 Lauras Ct, Millsboro, DE, 19966

2 Bed
2 Bath
1120 sft

33638 Woodland Cir, Lewes, DE, 19958

The Sunnyside - Build On-Your-Lot Plan, Bay to Beach Builders - Build On-Your-Lot

3 Bed
2 Bath
1886 sft

The Sunnyside - Build On-Your-Lot Plan, Bay to Beach Builders - Build On-Your-Lot, Millville, DE, 19967

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 Ocean Pines at 54 Abbyshire Rd, Ocean Pines, MD, 21811 offers a 7.91% rental yield on a $389,000 purchase with $2,563/mo rent. Total monthly income registers $2,563/mo, and a $1,904/mo payment leaves $144/mo available for distribution. Annual cash flow reaches $1,723/yr on $128,954 to close, and return on cash invested stands at 21.25% in year one. Equity gained on principal adds $2,510/yr while 5% annual appreciation supports $107,474 over five years. Portfolio math shows five-year ROI at 110.06% and total cumulative return in cash at $141,930. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,563/mo property income against a $1,904/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1994

9,749 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21811, Berlin, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,557 (100%)
Owner Occupied HU	8,949 (54.0%)
Renter Occupied HU	2,329 (14.1%)
Vacant Housing Units	5,279 (31.9%)
Median Home Value	$402,871
Average Home Value	$482,648