7411 Hickory Log Cir, Columbia, MD, 21045 | $895/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

7411 Hickory Log Cir, Columbia, MD, 21045 | $895/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1592 sft

12841 Littleton St, Silver Spring, MD, 20906

5 Bed
3 Bath
2840 sft

11900 Orvis Way, Laurel, MD, 20708

1 Bed
1 Bath
720 sft

2310 Colston Dr #C-202, Silver Spring, MD, 20910

4 Bed
4 Bath
2080 sft

7816 Greenbrook Dr, Greenbelt, MD, 20770

Nearby investment properties with comparable prices

3 Bed
3 Bath
1989 sft

19655 Brassie Pl, Montgomery Village, MD, 20886

3 Bed
3 Bath
1896 sft

9873 Dockside Ter, Montgomery Village, MD, 20886

3 Bed
3 Bath
1395 sft

18636 Pier Point Pl, Montgomery Village, MD, 20886

3 Bed
2 Bath
1190 sft

17411 Pipers Way #7, Olney, MD, 20832

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 Columbia at 7411 Hickory Log Cir, Columbia, MD, 21045 uses $127,628 cash to close to unlock $10,738/yr annual cash flow and $895/mo monthly cash flow. Total monthly income runs $3,289/mo, and a $1,884/mo payment keeps the spread at $895/mo. Purchase price stands at $385,000, and rental yield measures 10.25% with $3,289/mo rent. Return on cash invested shows 28.32% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 147.99% and total cumulative return in cash records $188,878. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,289/mo property income covering a $1,884/mo payment rather than investor’s personal income.

Townhouse

Built in 1976

1,524 sqft lot

$N/A/sqft

No HOA

More details about the property

Lovely end unit at a wonderful price to give you room for extra improvements! Very nicely updated with renovated bathrooms, hardwood floors, and fresh paint! Spacious floor plan with gleaming hardwood floors on the main level, separate dining area, and large living room with sliders to the deck. Backs to trees! Three good sized bedrooms upstairs with updated bathrooms! Mostly finished lower level with walk out to fenced yard. Rough in for a future bathroom and space for an additional room. Fabulous location less than 3 miles from Wegmans, great shopping and restaurants, and across the street from Lake Elkhorn! Enjoy all the open space paths and amenities that Columbia offers! Woodlake HOA $239 per quarter. CPRA $873.35 annually

Neighborhood Data

Neighborhood data shown for ZIP Code: 21045, Columbia, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,435 (100%)
Owner Occupied HU	10,201 (66.1%)
Renter Occupied HU	4,829 (31.3%)
Vacant Housing Units	405 ( 2.6%)
Median Home Value	$491,719
Average Home Value	$519,908