8413 Heartwood Rd, Jessup, MD, 20794 | $205/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
669 sft

5505 Karen Elaine Dr APT 1013, Hyattsville, MD, 20784

3 Bed
1 Bath
- sft

2633 Wilkens Ave, Baltimore, MD, 21223

3 Bed
2 Bath
1056 sft

3731 Elmley Ave, Baltimore, MD, 21213

3 Bed
1 Bath
1314 sft

3043 Arunah Ave, Baltimore, MD, 21216

Nearby investment properties with comparable prices

1 Bed
1 Bath
620 sft

6100 Westchester Park Dr APT 520, College Park, MD, 20740

2 Bed
1 Bath
903 sft

4911 Seltzer Rd, Lanham, MD, 20706

2 Bed
3 Bath
4000 sft

11 Slade Ave APT 701, Baltimore, MD, 21208

- Bed
1 Bath
533 sft

6100 Westchester Park Dr APT 408, College Park, MD, 20740

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 Jessup at 8413 Heartwood Rd, Jessup, MD, 20794 earns $205/mo cash flow from $1,107/mo rent with a $710/mo payment. Total monthly income totals $1,107/mo, and annual cash flow totals $2,458/yr on $48,068 capital. ROI tracks 25.02% on current figures, and rental yield reads 9.16% at a $145,000 purchase. Equity gained on principal adds $936/yr, and 5% annual appreciation supports $40,061 over five years. Five-year ROI reaches 130.31% and total cumulative return in cash sums $62,636. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,107/mo property income instead of your personal income.

Manufactured

Built in 2006

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20794, Jessup, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,680 (100%)
Owner Occupied HU	2,947 (63.0%)
Renter Occupied HU	1,554 (33.2%)
Vacant Housing Units	179 ( 3.8%)
Median Home Value	$516,755
Average Home Value	$570,466