904 Yardarm Ln, Annapolis, MD, 21401 | $750/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

904 Yardarm Ln, Annapolis, MD, 21401 | $750/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2114 sft

5820 Runford Dr, Hyattsville, MD, 20784

3 Bed
2 Bath
2596 sft

5099 Sands Rd, Lothian, MD, 20711

3 Bed
4 Bath
1840 sft

1013 Huntsworth Ct, Capitol Heights, MD, 20743

3 Bed
2 Bath
1482 sft

1558 Alcova Ct N, Davidsonville, MD, 21035

Nearby investment properties with comparable prices

3 Bed
2 Bath
1400 sft

4902 Minnesota Ave NE, Washington, DC, 20019

4 Bed
5 Bath
2000 sft

1603 Warren Ave, Landover, MD, 20785

4 Bed
3 Bath
1862 sft

7207 Robin Hood Dr, Upper Marlboro, MD, 20772

5 Bed
2 Bath
2128 sft

4112 Norcross St, Temple Hills, MD, 20748

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 Annapolis at 904 Yardarm Ln, Annapolis, MD, 21401 generates $3,455/mo in rent and, after a $2,129/mo payment, leaves $750/mo in cash flow. Total monthly income is $3,455/mo, and annual cash flow is $8,997/yr on $144,169 invested. Return on cash invested sits at 26.15% in year one, and rental yield is 9.53% on a $434,900 entry. Equity gained on principal adds $2,806/yr, while 5% annual appreciation builds toward $120,155 over five years. Five-year ROI reaches 136.35% and total cumulative return in cash sums $196,577. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,455/mo property income rather than buyer’s personal income.

Townhouse

Built in 1992

2,202 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome home to the carefree lifestyle at Heritage Harbour. This well-maintained, brick, ranch-style townhome offers 2 large bedrooms and 2 full bathrooms. The vaulted ceiling in the large living and dining rooms offers a dramatic appearance when entering the home and is the perfect space to entertain. The kitchen boasts stainless steel appliances and opens into the dining and living rooms. You will have plenty of parking with your 1-car garage, as well as driveway and street parking. The home backs to a wooded area, which allows you to enjoy your patio with privacy. New carpet has just been installed. Heritage Harbour offers numerous amenities which are included in your HOA fees.

Neighborhood Data

Neighborhood data shown for ZIP Code: 21401, Annapolis, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,760 (100%)
Owner Occupied HU	10,993 (55.6%)
Renter Occupied HU	7,111 (36.0%)
Vacant Housing Units	1,656 ( 8.4%)
Median Home Value	$657,978
Average Home Value	$740,220