5654 Trafalgar Cir, Tilghman, MD, 21671 | $51/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
900 sft

1731 Columbia Beach Rd, Shady Side, MD, 20764

2 Bed
3 Bath
1900 sft

170 Harrier Way #22, Chester, MD, 21619

3 Bed
3 Bath
- sft

200 Harrier Way UNIT 44, Chester, MD, 21619

3 Bed
2 Bath
1108 sft

2644 Cecil Dr, Chester, MD, 21619

Nearby investment properties with comparable prices

3 Bed
1 Bath
1374 sft

823 Selby Blvd, Edgewater, MD, 21037

3 Bed
2 Bath
1783 sft

Latitude Plan, The Tides at River Marsh, Cambridge, MD, 21613

Douglas Plan, Single Family Homes at Lakeside at Trappe

2 Bed
2 Bath
1311 sft

Douglas Plan, Single Family Homes at Lakeside at Trappe, Trappe, MD, 21673

3 Bed
2 Bath
1783 sft

Marsh Elder Road Latitude, Cambridge, MD, 21613

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 Tilghman at 5654 Trafalgar Cir, Tilghman, MD, 21671 offers $3,160/mo rent that, after a $2,447/mo payment, leaves $51/mo cash flow. Total monthly income is $3,160/mo, and annual cash flow is $608/yr on $165,713 cash. Return on cash invested measures 20.28% in year one, and rental yield stands at 7.59% at a $499,888 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,110 by year five. Five-year ROI records 104.85% and total cumulative return in cash reaches $173,757. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,160/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

0.30 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21671, Tilghman, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	619 (100%)
Owner Occupied HU	311 (50.2%)
Renter Occupied HU	67 (10.8%)
Vacant Housing Units	241 (38.9%)
Median Home Value	$446,364
Average Home Value	$478,561