78 Two Rivers Dr, Edgewater, MD, 21037 | $482/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1900 sft

3704 Halloway Pl, Upper Marlboro, MD, 20772

2 Bed
2 Bath
1174 sft

926 Yachtsman Way, Annapolis, MD, 21403

3 Bed
4 Bath
1792 sft

2040 Forest Hill Ln, Crofton, MD, 21114

4 Bed
2 Bath
1258 sft

7018 96th Pl, Lanham, MD, 20706

Nearby investment properties with comparable prices

3 Bed
4 Bath
1690 sft

725 Dayspring Dr, Odenton, MD, 21113

3 Bed
3 Bath
1532 sft

954 Breakwater Dr, Annapolis, MD, 21403

Investment Property+ 3 more

5 Bed
2 Bath
2106 sft

6406 Elmhurst St, District Heights, MD, 20747

4 Bed
2 Bath
1702 sft

1633 Shady Side Dr, Edgewater, MD, 21037

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

Rental property for sale in Edgewater at 78 Two Rivers Dr, Edgewater, MD, 21037 offers $3,840/mo rent that, after a $2,643/mo payment, leaves $482/mo cash flow. Total monthly income is $3,840/mo, and annual cash flow is $5,780/yr on $177,627 cash. Return on cash invested measures 23.31% in year one, and rental yield stands at 8.53% at a $539,900 entry. Equity gained on principal adds $3,484/yr while 5% annual appreciation compounds into $149,164 by year five. Five-year ROI records 121.11% and total cumulative return in cash reaches $215,119. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,840/mo property income versus a $2,643/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 2003

1,760 sqft lot

$N/A/sqft

No HOA