8621 Fluttering Leaf Trl UNIT 305, Odenton, MD, 21113 | $660/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

8621 Fluttering Leaf Trl UNIT 305, Odenton, MD, 21113 | $660/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1204 sft

54 Pennydog Ct #108, Silver Spring, MD, 20902

5 Bed
3 Bath
2028 sft

108 Hedgewood Dr, Greenbelt, MD, 20770

2 Bed
1 Bath
970 sft

6 Ashby St APT D, Alexandria, VA, 22305

1 Bed
1 Bath
621 sft

1800 Mount Vernon Ave #314, Alexandria, VA, 22301

Nearby investment properties with comparable prices

3 Bed
2 Bath
2066 sft

13409 Idlewild Dr, Bowie, MD, 20715

3 Bed
2 Bath
1120 sft

12003 Beltsville Dr, Beltsville, MD, 20705

3 Bed
3 Bath
1452 sft

7308 Frankfort Ct, Greenbelt, MD, 20770

3 Bed
1 Bath
936 sft

9731 52nd Ave, 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 Odenton at 8621 Fluttering Leaf Trl UNIT 305, Odenton, MD, 21113 listed at $385,000 pairs $3,054/mo rent with a $1,884/mo payment to leave $660/mo cash flow. Total monthly income runs $3,054/mo, and annual cash flow reaches $7,918/yr on $127,628 cash to close. Return on cash invested measures 26.11% in year one, and rental yield registers 9.52% at a $385,000 basis. Equity gained on principal adds $2,484/yr, and annual property appreciation at 5% supports $106,368 by year five. Five-year ROI tracks 136.15% and total cumulative return in cash totals $173,770. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,054/mo property income relative to a $1,884/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Impeccably maintained 55+ condo in sought Cedar Ridge at Piney Orchard. Nestled near walking trails, recreation facilities and shopping! This lovely, two bedroom condo has had only one owner!! Recent upgrades include new flooring in both bathrooms, new paint throughout, new window and patio door screening and more! HVAC and water heater replaced in approximately 2018, On site amenities include a clubhouse with fitness center, meeting room, outdoor pool, Bocce court and tennis courts. A garage with driveway conveys located at the front, far left of the building.

Neighborhood Data

Neighborhood data shown for ZIP Code: 21113, Odenton, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,963 (100%)
Owner Occupied HU	10,718 (63.2%)
Renter Occupied HU	5,467 (32.2%)
Vacant Housing Units	778 ( 4.6%)
Median Home Value	$460,176
Average Home Value	$526,541