7612 Green Willow Ct, Landover, MD, 20785 | $1,174/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
960 sft

2861 Shepperton Ter, Silver Spring, MD, 20904

1 Bed
1 Bath
676 sft

1200 Braddock Pl APT 810, Alexandria, VA, 22314

5 Bed
3 Bath
1247 sft

2714 Rose Valley Dr, Fort Washington, MD, 20744

2 Bed
1 Bath
956 sft

3162 Apple Rd NE #18, Washington, DC, 20018

Nearby investment properties with comparable prices

3 Bed
2 Bath
1075 sft

6622 Lacona St, District Heights, MD, 20747

3 Bed
1 Bath
988 sft

8146 Allendale Dr, Landover, MD, 20785

2 Bed
2 Bath
1066 sft

3100 S Manchester St APT 821, Falls Church, VA, 22044

2 Bed
1 Bath
830 sft

2316 Colston Dr APT 101, Silver Spring, MD, 20910

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 Landover at 7612 Green Willow Ct, Landover, MD, 20785 earns $1,174/mo cash flow from $3,288/mo rent with a $1,664/mo payment. Total monthly income totals $3,288/mo, and annual cash flow totals $14,082/yr on $112,710 capital. ROI tracks 32.4% on current figures, and rental yield reads 11.6% at a $340,000 purchase. Equity gained on principal adds $2,194/yr, and 5% annual appreciation supports $93,936 over five years. Five-year ROI reaches 169.89% and total cumulative return in cash sums $191,478. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,288/mo property income instead of your personal income.

Townhouse

Built in 1982

1,500 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20785, Hyattsville, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,982 (100%)
Owner Occupied HU	7,875 (46.4%)
Renter Occupied HU	7,900 (46.5%)
Vacant Housing Units	1,207 ( 7.1%)
Median Home Value	$412,094
Average Home Value	$449,542