6822 Mathews Rd, Bryans Road, MD, 20616 | $117/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1550 sft

5616 Marlboro Pike, District Heights, MD, 20747

- Bed
1 Bath
450 sft

522 21st St NW APT 210, Washington, DC, 20006

1 Bed
1 Bath
753 sft

1441 A St NE #1441, Washington, DC, 20002

1 Bed
1 Bath
862 sft

2300 Pimmit Dr APT 1012, Falls Church, VA, 22043

Nearby investment properties with comparable prices

3 Bed
3 Bath
1220 sft

3615 Wharf Ln, Triangle, VA, 22172

3 Bed
2 Bath
1310 sft

15140 Georgia Rd, Woodbridge, VA, 22191

2 Bed
2 Bath
1250 sft

6301 Stevenson Ave APT 310, Alexandria, VA, 22304

4 Bed
2 Bath
1874 sft

2409 Mary Pl, Fort Washington, MD, 20744

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 6822 Mathews Rd, Bryans Road, MD, 20616 priced at $424,990 converts $2,760/mo rent into $117/mo cash flow after a $2,080/mo obligation. Total monthly income equals $2,760/mo, and annual cash flow totals $1,403/yr on $140,884 invested. Return on cash invested prints 20.9% in year one, and rental yield reads 7.79% against a $424,990 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,417 by year five. Five-year ROI reaches 108.22% and total cumulative return in cash sums $152,462. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $2,080/mo payment, not borrower’s personal income.

Townhouse

Built in 2025

1,780 sqft lot

$N/A/sqft

No HOA