5819 Whitfield Ct, Frederick, MD, 21703 | $387/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1436 sft

1179 W Washington St, Harpers Ferry, WV, 25425

1 Bed
1 Bath
626 sft

9855 Hellingly Pl #88, Gaithersburg, MD, 20886

3 Bed
2 Bath
1259 sft

Chestnut Grove Rd, Keedysville, MD, 21756

Motivated Seller+ 1 more

4 Bed
3 Bath
2313 sft

8 Bedrock Cir, Keedysville, MD, 21756

Nearby investment properties with comparable prices

2 Bed
2 Bath
924 sft

3847 Shadywood Dr UNIT 1C, Jefferson, MD, 21755

3 Bed
2 Bath
1496 sft

230 Knoxville Rd, Knoxville, MD, 21758

2 Bed
2 Bath
1260 sft

13139 Dairymaid Dr APT 103, Germantown, MD, 20874

3 Bed
2 Bath
1265 sft

22779 Autumn Breeze Ave #101, Clarksburg, MD, 20871

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 Frederick at 5819 Whitfield Ct, Frederick, MD, 21703 offers a 9.07% rental yield on a $289,000 purchase with $2,185/mo rent. Total monthly income registers $2,185/mo, and a $1,415/mo payment leaves $387/mo available for distribution. Annual cash flow reaches $4,645/yr on $95,804 to close, and return on cash invested stands at 24.76% in year one. Equity gained on principal adds $1,865/yr while 5% annual appreciation supports $79,845 over five years. Portfolio math shows five-year ROI at 128.93% and total cumulative return in cash at $123,518. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,185/mo property income against a $1,415/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1985

1,162 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21703, Frederick, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,079 (100%)
Owner Occupied HU	11,278 (66.0%)
Renter Occupied HU	5,112 (29.9%)
Vacant Housing Units	689 ( 4.0%)
Median Home Value	$425,220
Average Home Value	$488,306