8119 Gray Stone LnPasadenaMD21122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Pasadena at 8119 Gray Stone Ln, Pasadena, MD, 21122 generates $3,160/mo in rent and, after a $2,041/mo payment, leaves $480/mo in cash flow. Total monthly income is $3,160/mo, and annual cash flow is $5,766/yr on $138,236 invested. Return on cash invested sits at 24.08% in year one, and rental yield is 9.09% on a $417,000 entry. Equity gained on principal adds $2,691/yr, while 5% annual appreciation builds toward $115,209 over five years. Five-year ROI reaches 125.53% and total cumulative return in cash sums $173,533. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,160/mo property income rather than buyer’s personal income.
Townhouse
Built in 1998
1,600 sqft lot
$N/A/sqft
$86 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21122, Pasadena, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,123 (100%) |
| Owner Occupied HU | 19,548 (81.0%) |
| Renter Occupied HU | 3,588 (14.9%) |
| Vacant Housing Units | 987 ( 4.1%) |
| Median Home Value | $478,120 |
| Average Home Value | $570,120 |
Housing Distribution
Address Breakdown
Residential
23,864
Single Family
22,920
Multi-Family
944
Businesses
864
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices