7429 Swan Point Way UNIT 6-7, Columbia, MD, 21045 | $584/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

7429 Swan Point Way UNIT 6-7, Columbia, MD, 21045 | $584/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3552 sft

15222 Centergate Dr, Silver Spring, MD, 20905

3 Bed
2 Bath
1098 sft

6605 Gude Ave, Takoma Park, MD, 20912

1 Bed
1 Bath
829 sft

1601 18th St NW APT 916, Washington, DC, 20009

4 Bed
2 Bath
1680 sft

3503 Kayson St, Silver Spring, MD, 20906

Nearby investment properties with comparable prices

3 Bed
3 Bath
1840 sft

8151 Crabapple Ln, Gaithersburg, MD, 20879

Currently Rented+ 1 more

3 Bed
4 Bath
1624 sft

10573 Glen Hannah Dr, Laurel, MD, 20723

3 Bed
4 Bath
1712 sft

18508 Crabapple Pl, Gaithersburg, MD, 20879

3 Bed
3 Bath
1430 sft

7547 Filbert Ter, Gaithersburg, MD, 20879

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 7429 Swan Point Way UNIT 6-7, Columbia, MD, 21045 offers a 9.02% rental yield on a $450,000 purchase with $3,383/mo rent. Total monthly income registers $3,383/mo, and a $2,203/mo payment leaves $584/mo available for distribution. Annual cash flow reaches $7,005/yr on $149,175 to close, and return on cash invested stands at 24.6% in year one. Equity gained on principal adds $2,904/yr while 5% annual appreciation supports $124,327 over five years. Portfolio math shows five-year ROI at 128.06% and total cumulative return in cash at $191,034. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,383/mo property income against a $2,203/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1979

N/A lot

$N/A/sqft

No HOA

More details about the property

Flooded with natural light, this spacious end-of-group townhouse offers 4 bedrooms, 3.5 bathrooms, and large, inviting rooms throughout. Featuring hardwood floors on the top two levels, two cozy fireplaces, and a beautifully maintained interior, this home blends warmth and functionality. The kitchen includes newer appliances. Recent upgrades include a 2-year-old roof and a brand new hot water heater - providing peace of mind for the new buyer. Enjoy indoor/outdoor living with a screened porch and fenced backyard, perfect for relaxing or entertaining. With a finished lower level, ample storage, and thoughtful updates, this home is truly move-in ready. Ideally located near Lake Elkhorn, walking paths, and neighborhood amenities. This one is not to be missed!

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