831 Shore Dr, Edgewater, MD, 21037 | $99/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1514 sft

625 Newfield Rd, Glen Burnie, MD, 21061

3 Bed
2 Bath
1728 sft

3 Woods Ave, Glen Burnie, MD, 21061

2 Bed
2 Bath
1191 sft

14000 New Acadia Ln APT 205, Upper Marlboro, MD, 20774

3 Bed
2 Bath
1248 sft

123 Big Chimney Br #9-4, Upper Marlboro, MD, 20774

Nearby investment properties with comparable prices

2 Bed
2 Bath
1700 sft

Elizabeth River Dr HOMESITE K85, Upper Marlboro, MD, 20772

4 Bed
4 Bath
1962 sft

10606 Meridian Hill Way, Upper Marlboro, MD, 20772

2 Bed
2 Bath
1281 sft

1820 Longwood Rd, Edgewater, MD, 21037

4 Bed
4 Bath
1969 sft

5203 Dry Crk, Upper Marlboro, MD, 20772

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 Edgewater at 831 Shore Dr, Edgewater, MD, 21037 priced at $559,900 converts $3,581/mo rent into $99/mo cash flow after a $2,740/mo obligation. Total monthly income equals $3,581/mo, and annual cash flow totals $1,190/yr on $184,207 invested. Return on cash invested prints 20.71% in year one, and rental yield reads 7.67% against a $559,900 entry. Equity gained on principal adds $3,613/yr, while 5% annual appreciation compiles into $154,690 by year five. Five-year ROI reaches 107.13% and total cumulative return in cash sums $197,350. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,581/mo property income covering a $2,740/mo payment, not borrower’s personal income.

Single Family

Built in 1974

7,451 sqft lot

$N/A/sqft

No HOA