5521 Auburn Ct, Bryans Road, MD, 20616 | $1,246/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1166 sft

4204 Ardmore Pl, Fairfax, VA, 22030

1 Bed
2 Bath
780 sft

900 11th St SE APT 308, Washington, DC, 20003

3 Bed
4 Bath
1848 sft

11267 Edgemoor Ct, Woodbridge, VA, 22192

4 Bed
3 Bath
1100 sft

3713 Deming Dr, Suitland, MD, 20746

Nearby investment properties with comparable prices

3 Bed
3 Bath
1260 sft

4336 23rd Pl, Temple Hills, MD, 20748

1 Bed
1 Bath
850 sft

3515 Washington Blvd APT 207, Arlington, VA, 22201

1 Bed
1 Bath
750 sft

1210 N Taft St APT 203, Arlington, VA, 22201

3 Bed
2 Bath
1182 sft

509 N Armistead St APT 103, Alexandria, VA, 22312

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 Bryans Road at 5521 Auburn Ct, Bryans Road, MD, 20616 generates $3,734/mo in rent and, after a $1,958/mo payment, leaves $1,246/mo in cash flow. Total monthly income is $3,734/mo, and annual cash flow is $14,952/yr on $132,600 invested. Return on cash invested sits at 31.19% in year one, and rental yield is 11.2% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 163.34% and total cumulative return in cash sums $216,592. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,734/mo property income rather than buyer’s personal income.

Single Family

Built in 1999

0.32 Acres lot

$N/A/sqft

No HOA