659 Willowby Run, Pasadena, MD, 21122 | $318/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1718 sft

5402 Todd Ave, Baltimore, MD, 21206

4 Bed
2 Bath
1850 sft

3828 Derby Manor Dr, Baltimore, MD, 21215

3 Bed
2 Bath
1330 sft

6206 Falkirk Rd, Baltimore, MD, 21239

3 Bed
1 Bath
1116 sft

3120 Ryerson Cir, Baltimore, MD, 21227

Nearby investment properties with comparable prices

2 Bed
3 Bath
1887 sft

422 N Luzerne Ave, Baltimore, MD, 21224

4 Bed
2 Bath
1344 sft

1621 E 32nd St, Baltimore, MD, 21218

3 Bed
2 Bath
1485 sft

3619 Northway Dr, Baltimore, MD, 21234

2 Bed
1 Bath
1050 sft

1212 Cox St, Baltimore, MD, 21211

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 Pasadena at 659 Willowby Run, Pasadena, MD, 21122 priced at $325,000 converts $2,340/mo rent into $318/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,340/mo, and annual cash flow totals $3,820/yr on $107,738 invested. Return on cash invested prints 23.46% in year one, and rental yield reads 8.64% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 121.92% and total cumulative return in cash sums $131,353. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,340/mo property income covering a $1,591/mo payment, not borrower’s personal income.

Townhouse

Built in 1988

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21122, Pasadena, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,123 (100%)
Owner Occupied HU	19,548 (81.0%)
Renter Occupied HU	3,588 (14.9%)
Vacant Housing Units	987 ( 4.1%)
Median Home Value	$478,120
Average Home Value	$570,120