8504 Heatherwick DrBrandywineMD20613
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
Investment property for sale in Brandywine at 8504 Heatherwick Dr, Brandywine, MD, 20613 uses $145,827 cash to close to unlock $12,254/yr annual cash flow and $1,021/mo monthly cash flow. Total monthly income runs $3,757/mo, and a $2,153/mo payment keeps the spread at $1,021/mo. Purchase price stands at $439,900, and rental yield measures 10.25% with $3,757/mo rent. Return on cash invested shows 28.31% in year one, and 5% annual appreciation builds toward $121,536 over five years. Five-year ROI reaches 147.96% and total cumulative return in cash records $215,763. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,757/mo property income covering a $2,153/mo payment rather than investor’s personal income.
Single Family
Built in 1982
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20613, Brandywine, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,656 (100%) |
| Owner Occupied HU | 5,585 (83.9%) |
| Renter Occupied HU | 693 (10.4%) |
| Vacant Housing Units | 378 ( 5.7%) |
| Median Home Value | $583,918 |
| Average Home Value | $596,456 |
Housing Distribution
Address Breakdown
Residential
7,172
Single Family
6,931
Multi-Family
241
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ray Edwards • Own Real Estate
Mls Name: Bright MLS
Mls ID: #MDPG2183810