803 Coxswain Way UNIT 203, Annapolis, MD, 21401 | $738/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

803 Coxswain Way UNIT 203, Annapolis, MD, 21401 | $738/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1188 sft

3429 Elenoir Ct, Bowie, MD, 20716

6 Bed
3 Bath
1128 sft

5305 Temple Hill Rd, Temple Hills, MD, 20748

3 Bed
4 Bath
1932 sft

7117 Cross St UNIT 7117, District Heights, MD, 20747

3 Bed
3 Bath
1498 sft

508 Peacock Dr, Landover, MD, 20785

Nearby investment properties with comparable prices

4 Bed
4 Bath
- sft

4605 Burlington Rd, Hyattsville, MD, 20781

2 Bed
2 Bath
1464 sft

930 Astern Way UNIT 207, Annapolis, MD, 21401

3 Bed
3 Bath
1800 sft

14626 London Ln, Bowie, MD, 20715

3 Bed
2 Bath
1225 sft

7712 Emerson Rd, Hyattsville, MD, 20784

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 Annapolis at 803 Coxswain Way UNIT 203, Annapolis, MD, 21401 listed at $379,900 pairs $3,100/mo rent with a $1,859/mo payment to leave $738/mo cash flow. Total monthly income runs $3,100/mo, and annual cash flow reaches $8,852/yr on $125,937 cash to close. Return on cash invested measures 26.94% in year one, and rental yield registers 9.79% at a $379,900 basis. Equity gained on principal adds $2,451/yr, and annual property appreciation at 5% supports $104,959 by year five. Five-year ROI tracks 140.57% and total cumulative return in cash totals $177,029. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,100/mo property income relative to a $1,859/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1991

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Heritage Harbour, Annapolis premier 55+ community offering resort-style living and unmatched amenities. This 2-bedroom, 2-bath condo is priced to sell and provides a wonderful opportunity to make it your own. Inside, the unit offers a bright and spacious layout filled with natural light. The living room and both bedrooms open onto a private balcony with serene views of trees and woodsthe perfect spot for morning coffee or evening relaxation. The condo needs a bit of TLC, but it has great bones and is priced accordingly. Features of Unit #203: Open floor plan with excellent natural light Balcony access from both bedrooms and living room Convenient parking space in the secured garage Large private storage unit located right in front of your parking space Easy in-and-out access within the garage Community Amenities at Heritage Harbour: 9-hole golf course & pro shop Indoor & outdoor swimming pools Fitness center with aerobics & exercise classes Tennis courts, pickleball, and bocce ball Community lodge with auditorium, dining room, billiards, and library Walking and biking trails throughout the neighborhood Dock & waterfront access on the South River Kayak/canoe racks and launch areas Woodworking shop & craft rooms On-site security & professional management Social clubs, classes, and community events year-round This is a chance to enjoy all the benefits of Heritage Harbours lifestyle at a fantastic value. With a little updating, this condo could be the perfect home for your next chapter. Dont miss outschedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 21401, Annapolis, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,760 (100%)
Owner Occupied HU	10,993 (55.6%)
Renter Occupied HU	7,111 (36.0%)
Vacant Housing Units	1,656 ( 8.4%)
Median Home Value	$657,978
Average Home Value	$740,220

Housing Distribution

Address Breakdown

Residential

18,554

Single Family

14,395

Multi-Family

4,159

Businesses

3,390

Price History

Date	Event	Price
No price history data available

Tax History

Date	Tax Paid	Tax Increase Rate	Value	Value Increase Rate
No tax history data available

Nearby investment properties with comparable rents

3 Bed
3 Bath
1188 sft

3429 Elenoir Ct, Bowie, MD, 20716

6 Bed
3 Bath
1128 sft

5305 Temple Hill Rd, Temple Hills, MD, 20748

3 Bed
4 Bath
1932 sft

7117 Cross St UNIT 7117, District Heights, MD, 20747

3 Bed
3 Bath
1498 sft

508 Peacock Dr, Landover, MD, 20785

Nearby investment properties with comparable prices

4 Bed
4 Bath
- sft

4605 Burlington Rd, Hyattsville, MD, 20781

2 Bed
2 Bath
1464 sft

930 Astern Way UNIT 207, Annapolis, MD, 21401

3 Bed
3 Bath
1800 sft

14626 London Ln, Bowie, MD, 20715

3 Bed
2 Bath
1225 sft

7712 Emerson Rd, Hyattsville, MD, 20784

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Facts & Features

General Information

Type: Condo
Year Built: 1991
Architectural Style: N/A
Building Area: N/A
Living Area: N/A
Property Condition: N/A

Features & Amenities

Heating: N/A
Cooling: N/A
Flooring: N/A
Interior Features: N/A
Exterior Features: N/A
Parking Features: Storage, Basement, Covered, Garage Faces Rear, Garage Door Opener, Underground, Assigned, Parking Space Conveys, Paved, Private, Garage, Parking Lot

Location

City: Annapolis
State: MD
Subdivision: N/A
Lot Size: N/A
Lot Features: N/A
View: N/A

HOA & Fees

HOA Fee: N/A
Association Fee: N/A
Fees & Dues: N/A
Association Amenities: N/A
Association Fee Includes: N/A

Utilities

Utilities: N/A
Sewer: N/A
Water Source: N/A
Road Surface Type: N/A

School Information

Elementary School: N/A
Middle School: N/A
High School: N/A

Listed by: Jack Papaleonti • Academy Realty Inc.

Mls Name: Bright MLS

Mls ID: #MDAA2121676

803 Coxswain Way UNIT 203,Annapolis,MD,21401

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Ziffy AI Summary

Investment Highlights

More details about the property

Neighborhood Data

Housing Distribution

Housing Statistics

Housing Distribution

Address Breakdown

Price History

Tax History

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Facts & Features

General Information

Features & Amenities

Location

HOA & Fees

Utilities

School Information

803 Coxswain Way UNIT 203AnnapolisMD21401