7952 Mayfair Cir, Ellicott City, MD, 21043 | $773/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1803 sft

8 Tatler Pl, Owings Mills, MD, 21117

2 Bed
2 Bath
1146 sft

7589 Weather Worn Way UNIT B, Columbia, MD, 21046

3 Bed
2 Bath
2061 sft

700 Washington Pl #2D, Baltimore, MD, 21201

3 Bed
2 Bath
2037 sft

700 Washington Pl UNIT 3B, Baltimore, MD, 21201

Nearby investment properties with comparable prices

3 Bed
2 Bath
1648 sft

5910 Winthrope Ave, Baltimore, MD, 21206

5 Bed
4 Bath
1900 sft

3920 Park Heights Ave, Baltimore, MD, 21215

2 Bed
2 Bath
872 sft

4720 Dorsey Hall Dr UNIT 609, Ellicott City, MD, 21042

3 Bed
2 Bath
1410 sft

1935 Holborn Rd, Baltimore, MD, 21222

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 Ellicott City at 7952 Mayfair Cir, Ellicott City, MD, 21043 generates $2,750/mo in rent and, after a $1,556/mo payment, leaves $773/mo in cash flow. Total monthly income is $2,750/mo, and annual cash flow is $9,272/yr on $105,417 invested. Return on cash invested sits at 28.7% in year one, and rental yield is 10.38% on a $318,000 entry. Equity gained on principal adds $2,052/yr, while 5% annual appreciation builds toward $87,858 over five years. Five-year ROI reaches 150.05% and total cumulative return in cash sums $158,183. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,750/mo property income rather than buyer’s personal income.

Condo

Built in 1989

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21043, Ellicott City, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,755 (100%)
Owner Occupied HU	12,468 (66.5%)
Renter Occupied HU	5,611 (29.9%)
Vacant Housing Units	676 ( 3.6%)
Median Home Value	$688,466
Average Home Value	$720,480