851 Annapolis Ave, Edgewater, MD, 21037 | $1,638/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2012 sft

1508 Pernell Ct, Bowie, MD, 20716

4 Bed
3 Bath
2828 sft

13209 Marthas Choice Cir, Bowie, MD, 20720

4 Bed
4 Bath
2464 sft

10304 Twin Knoll Way, Upper Marlboro, MD, 20772

4 Bed
3 Bath
2540 sft

5918 Old Croom Station Rd, Upper Marlboro, MD, 20772

Nearby investment properties with comparable prices

3 Bed
3 Bath
2034 sft

5421 Billenca Ln, Upper Marlboro, MD, 20772

3 Bed
4 Bath
2180 sft

8302 Jennel Ct, Severn, MD, 21144

3 Bed
3 Bath
2481 sft

5414 Greenpoint Ln, Upper Marlboro, MD, 20772

3 Bed
3 Bath
1296 sft

200 Newtown Rd, Chester, MD, 21619

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 851 Annapolis Ave, Edgewater, MD, 21037 priced at $547,000 pairs $5,040/mo rent with $1,638/mo cash flow after a $2,677/mo payment. Total monthly income equals $5,040/mo, and annual cash flow comes to $19,659/yr on $179,963 invested. Return on cash invested is 30.98% in year one, and rental yield stands at 11.06% on a $547,000 basis. Equity gained on principal adds $3,530/yr, and 5% annual appreciation accumulates to $151,126 by year five. Five-year ROI measures 162.26% and total cumulative return in cash reaches $292,000. For financing, Ziffy Mortgage’s DSCR program evaluates $5,040/mo property income against a $2,677/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1965

0.28 Acres lot

$N/A/sqft

No HOA