








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


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
Neighborhood data shown for ZIP Code: 21085, Joppa, MD area.
| 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 |
Residential
7,103
Single Family
6,721
Multi-Family
382
Businesses
324
Date | Event | Price |
|---|---|---|
| 2024-09-11 | Price change | $403,990 |
| 2024-09-04 | Listed for sale | $404,990 |
| 2024-08-26 | Listing removed | $404,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-13 | $1155.29 | N/A | $106,000 | N/A |
| 2023-09-13 | $1155.29 | 366.95% | $106,000 | 366.96% |
| 2022-09-13 | $247.41 | -4.31% | $22,700 | N/A |



Listed by: Ridgely's Reserve Sales • D.R. Horton - Maryland
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A