Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Laurel at 8517 Locust Grove Dr, Laurel, MD, 20707 generates $3,203/mo in rent and, after a $2,273/mo payment, leaves $315/mo in cash flow. Total monthly income is $3,203/mo, and annual cash flow is $3,778/yr on $153,915 invested. Return on cash invested sits at 22.36% in year one, and rental yield is 8.28% on a $464,300 entry. Equity gained on principal adds $2,996/yr, while 5% annual appreciation builds toward $128,278 over five years. Five-year ROI reaches 116.04% and total cumulative return in cash sums $178,603. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,203/mo property income rather than buyer’s personal income.
Single Family
Built in 1971
7,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20707, Laurel, MD area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,875 (100%) |
| Owner Occupied HU | 8,466 (53.3%) |
| Renter Occupied HU | 6,620 (41.7%) |
| Vacant Housing Units | 789 ( 5.0%) |
| Median Home Value | $507,151 |
| Average Home Value | $561,046 |
Residential
15,719
Single Family
9,632
Multi-Family
6,087
Businesses
1,314
Date | Event | Price |
|---|---|---|
| 2025-10-11 | Listing removed | $465,900 |
| 2025-09-13 | Listed for sale | $465,900 |
| 2017-03-31 | Sold | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-15 | N/A | N/A | $355,500 | 6.69% |
| 2024-10-15 | $3705.18 | 7.17% | $333,200 | 7.17% |
| 2023-10-15 | $3457.21 | 7.73% | $310,900 | 7.73% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
