7401 Watersville Rd, Mount Airy, MD, 21771 | $1,007/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1057 sft

2404 Dominion Dr APT 3A, Frederick, MD, 21702

2 Bed
2 Bath
- sft

6508 Ridenour Way E APT 3C, Sykesville, MD, 21784

2 Bed
1 Bath
973 sft

26015 Brigadier Pl UNIT M, Damascus, MD, 20872

3 Bed
3 Bath
1760 sft

8123 Salt Lake Dr, Baltimore, MD, 21244

Nearby investment properties with comparable prices

2 Bed
2 Bath
835 sft

19525 Gunners Branch Rd APT D, Germantown, MD, 20876

2 Bed
1 Bath
982 sft

6011 Majors Ln APT 1-A1, Columbia, MD, 21045

2 Bed
2 Bath
1043 sft

15320 Pine Orchard Dr Unit 83-C1, Silver Spring, MD, 20906

2 Bed
2 Bath
1115 sft

15115 Interlachen Dr #3-308, Silver Spring, MD, 20906

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 Mount Airy at 7401 Watersville Rd, Mount Airy, MD, 21771 uses $89,174 cash to close to unlock $12,079/yr annual cash flow and $1,007/mo monthly cash flow. Total monthly income runs $2,680/mo, and a $1,317/mo payment keeps the spread at $1,007/mo. Purchase price stands at $269,000, and rental yield measures 11.96% with $2,680/mo rent. Return on cash invested shows 33.45% in year one, and 5% annual appreciation builds toward $74,320 over five years. Five-year ROI reaches 175.53% and total cumulative return in cash records $156,527. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,680/mo property income covering a $1,317/mo payment rather than investor’s personal income.

Single Family

Built in 1900

1.02 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21771, Mount Airy, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,026 (100%)
Owner Occupied HU	9,862 (89.4%)
Renter Occupied HU	893 ( 8.1%)
Vacant Housing Units	271 ( 2.5%)
Median Home Value	$598,074
Average Home Value	$618,694