820 Van Dyke Ln, Bel Air, MD, 21014 | $203/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1806 sft

38 Thornhill Rd, Lutherville Timonium, MD, 21093

3 Bed
2 Bath
1672 sft

1002 Winsford Rd, Baltimore, MD, 21204

3 Bed
2 Bath
1897 sft

8308 Wilson Ave, Baltimore, MD, 21234

4 Bed
3 Bath
2068 sft

114 Doncaster Rd, Joppa, MD, 21085

Nearby investment properties with comparable prices

3 Bed
3 Bath
2412 sft

8 Oakhampton Dr, Lutherville Timonium, MD, 21093

3 Bed
2 Bath
1451 sft

107 Regester Ave, Baltimore, MD, 21212

4 Bed
2 Bath
1914 sft

2 Millcreek Ln, Perryville, MD, 21903

3 Bed
3 Bath
2044 sft

4214 Germantown Way #3, Perry Hall, MD, 21128

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 Bel Air at 820 Van Dyke Ln, Bel Air, MD, 21014 offers $3,406/mo rent that, after a $2,521/mo payment, leaves $203/mo cash flow. Total monthly income is $3,406/mo, and annual cash flow is $2,432/yr on $169,435 cash. Return on cash invested measures 21.5% in year one, and rental yield stands at 7.94% at a $515,000 entry. Equity gained on principal adds $3,323/yr while 5% annual appreciation compounds into $142,285 by year five. Five-year ROI records 111.36% and total cumulative return in cash reaches $188,677. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,406/mo property income versus a $2,521/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1989

9,000 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21014, Bel Air, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,850 (100%)
Owner Occupied HU	12,181 (76.9%)
Renter Occupied HU	3,197 (20.2%)
Vacant Housing Units	472 ( 3.0%)
Median Home Value	$457,293
Average Home Value	$489,682