7913 Heatherleigh Pl, White Plains, MD, 20695 | $1,044/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

3 Bed
4 Bath
1280 sft

5740 Everhart Pl, Fort Washington, MD, 20744

2 Bed
1 Bath
994 sft

1021 S Barton St UNIT 120, Arlington, VA, 22204

2 Bed
3 Bath
1283 sft

1717 Braddock Pl, Alexandria, VA, 22302

3 Bed
2 Bath
1503 sft

3210 Green Meadows Dr, Indian Head, MD, 20640

Nearby investment properties with comparable prices

5 Bed
1 Bath
1776 sft

1127 45th Pl SE, Washington, DC, 20019

2 Bed
3 Bath
1300 sft

3188 Westdale Ct, Waldorf, MD, 20601

3 Bed
2 Bath
1600 sft

1709 Overcup Oak Ct, Waldorf, MD, 20601

3 Bed
2 Bath
1360 sft

318 Woodside Pl, Waldorf, MD, 20601

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 White Plains at 7913 Heatherleigh Pl, White Plains, MD, 20695 uses $129,186 cash to close to unlock $12,524/yr annual cash flow and $1,044/mo monthly cash flow. Total monthly income runs $3,467/mo, and a $1,907/mo payment keeps the spread at $1,044/mo. Purchase price stands at $389,700, and rental yield measures 10.68% with $3,467/mo rent. Return on cash invested shows 29.6% in year one, and 5% annual appreciation builds toward $107,667 over five years. Five-year ROI reaches 154.86% and total cumulative return in cash records $200,062. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,467/mo property income covering a $1,907/mo payment rather than investor’s personal income.

Townhouse

Built in 1998

1,800 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20695, White Plains, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,332 (100%)
Owner Occupied HU	5,020 (79.3%)
Renter Occupied HU	1,076 (17.0%)
Vacant Housing Units	236 ( 3.7%)
Median Home Value	$465,092
Average Home Value	$485,709