7028 Whispering RunBrandywineMD20613
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 Brandywine at 7028 Whispering Run, Brandywine, MD, 20613 generates $3,480/mo in rent and, after a $2,526/mo payment, leaves $270/mo in cash flow. Total monthly income is $3,480/mo, and annual cash flow is $3,243/yr on $169,769 invested. Return on cash invested sits at 21.97% in year one, and rental yield is 8.09% on a $516,015 entry. Equity gained on principal adds $3,330/yr, while 5% annual appreciation builds toward $142,565 over five years. Five-year ROI reaches 113.92% and total cumulative return in cash sums $193,400. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,480/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
1,804 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20613, Brandywine, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,656 (100%) |
| Owner Occupied HU | 5,585 (83.9%) |
| Renter Occupied HU | 693 (10.4%) |
| Vacant Housing Units | 378 ( 5.7%) |
| Median Home Value | $583,918 |
| Average Home Value | $596,456 |
Housing Distribution
Address Breakdown
Residential
7,172
Single Family
6,931
Multi-Family
241
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Martin Alloy • SM Brokerage, LLC
Mls Name: Bright MLS
Mls ID: #MDPG2163330