686 Beadlilly Way, Joppa, MD, 21085 | $2,176/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

686 Beadlilly Way, Joppa, MD, 21085 | $2,176/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
3570 sft

10526 Windlass Run Rd, Middle River, MD, 21220

3 Bed
5 Bath
2208 sft

2524 Fleet St, Baltimore, MD, 21224

2 Bed
3 Bath
1854 sft

1400 Lancaster St UNIT 307, Baltimore, MD, 21231

6 Bed
3 Bath
1404 sft

6707 Duluth Ave, Baltimore, MD, 21222

Nearby investment properties with comparable prices

4 Bed
3 Bath
1934 sft

734 Managrass Dr, Joppa, MD, 21085

3 Bed
3 Bath
1829 sft

6009 Shady Spring Ave, Baltimore, MD, 21237

3 Bed
3 Bath
1256 sft

6824 Harewood Park Dr, Baltimore, MD, 21220

4 Bed
3 Bath
2293 sft

25 Elmont Ave, Baltimore, MD, 21206

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 Joppa at 686 Beadlilly Way, Joppa, MD, 21085 offers a 13.93% rental yield on a $403,990 purchase with $4,688/mo rent. Total monthly income registers $4,688/mo, and a $1,977/mo payment leaves $2,176/mo available for distribution. Annual cash flow reaches $26,109/yr on $133,923 to close, and return on cash invested stands at 39.4% in year one. Equity gained on principal adds $2,607/yr while 5% annual appreciation supports $111,615 over five years. Portfolio math shows five-year ROI at 207.43% and total cumulative return in cash at $277,797. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,688/mo property income against a $1,977/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Special Fixed FHA / VA Financing , Closing Cost Assistance with DHI Mortgage!! This 1934 square foot home features an inviting foyer that leads to the open living room, kitchen and dining area. The 2-car garage is adjacent to the kitchen and makes unpacking your groceries a cinch. The kitchen has a great center island, perfect for food preparation, added seating, and entertaining. In addition to all the beautiful cabinets, there is also a pantry, so room for everything. Ascending to the upper level, youll appreciate the wide stairway. On the bedroom level, youll find well sized bedrooms with roomy closets, a huge linen closet, a hall bathroom, and your upstairs laundry room next to the loft area. The King-Sized primary bedroom is the perfect retreat, complete with a full, double-vanity bathroom and HUGE walk-in closet. The 3 secondary bedrooms are just down the hall and encircle the full hall bath. DR Horton is currently including all Stainless-Steel Kitchen appliances in the Andrews, as well as our popular Smart Home Technology package and much more! The Andrews has it all!

Neighborhood Data

Neighborhood data shown for ZIP Code: 21085, Joppa, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,293 (100%)
Owner Occupied HU	5,716 (78.4%)
Renter Occupied HU	1,258 (17.2%)
Vacant Housing Units	319 ( 4.4%)
Median Home Value	$379,594
Average Home Value	$447,700