7202 Silver Thorn WayBeltsvilleMD20705
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 Beltsville at 7202 Silver Thorn Way, Beltsville, MD, 20705 generates $3,634/mo in rent and, after a $2,447/mo payment, leaves $525/mo in cash flow. Total monthly income is $3,634/mo, and annual cash flow is $6,296/yr on $165,717 invested. Return on cash invested sits at 23.71% in year one, and rental yield is 8.72% on a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 123.25% and total cumulative return in cash sums $204,252. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,634/mo property income rather than buyer’s personal income.
Townhouse
Built in 2016
864 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20705, Beltsville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,117 (100%) |
| Owner Occupied HU | 5,926 (53.3%) |
| Renter Occupied HU | 4,604 (41.4%) |
| Vacant Housing Units | 587 ( 5.3%) |
| Median Home Value | $508,605 |
| Average Home Value | $523,690 |
Housing Distribution
Address Breakdown
Residential
10,049
Single Family
6,552
Multi-Family
3,497
Businesses
1,335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tohmai Smith • RLAH @properties
Mls Name: Bright MLS
Mls ID: #MDPG2187212