7012 Warfield RdLaytonsvilleMD20882
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Laytonsville at 7012 Warfield Rd, Laytonsville, MD, 20882 generates $3,796/mo in rent and, after a $2,885/mo payment, leaves $130/mo in cash flow. Total monthly income is $3,796/mo, and annual cash flow is $1,559/yr on $193,946 invested. Return on cash invested sits at 20.86% in year one, and rental yield is 7.73% on a $589,500 entry. Equity gained on principal adds $3,804/yr, while 5% annual appreciation builds toward $162,868 over five years. Five-year ROI reaches 107.96% and total cumulative return in cash sums $209,391. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,796/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20882, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 4,358 (93.4%) |
| Renter Occupied HU | 206 ( 4.4%) |
| Vacant Housing Units | 101 ( 2.2%) |
| Median Home Value | $793,019 |
| Average Home Value | $825,176 |
Housing Distribution
Address Breakdown
Residential
4,712
Single Family
4,712
Multi-Family
0
Businesses
154
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric Hovanky • Redfin Corp
Mls Name: Bright MLS
Mls ID: #MDMC2212596