9432 Merryrest Rd #A-B, Columbia, MD, 21045 | $255/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

9432 Merryrest Rd #A-B, Columbia, MD, 21045 | $255/mo Cash Flow | Ziffy

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1760 sft

7508 Rain Flower Way, Columbia, MD, 21046

3 Bed
2 Bath
1992 sft

6569 Beechwood Dr NE, Columbia, MD, 21046

3 Bed
3 Bath
1896 sft

7327 Eden Brook Dr UNIT E-30, Columbia, MD, 21046

3 Bed
2 Bath
1600 sft

7172 Attic Window Way, Columbia, MD, 21045

Nearby investment properties with comparable prices

2 Bed
1 Bath
1608 sft

309 1st Ave, Washington Grove, MD, 20880

3 Bed
4 Bath
1994 sft

8848 Thomas Lea Ter, Montgomery Village, MD, 20886

4 Bed
4 Bath
2094 sft

7129 Winter Rose Path, Columbia, MD, 21045

3 Bed
3 Bath
1188 sft

7316 Torran Rocks Way, Gaithersburg, MD, 20879

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 Columbia at 9432 Merryrest Rd #A-B, Columbia, MD, 21045 listed at $480,000 pairs $3,240/mo rent with a $2,349/mo payment to leave $255/mo cash flow. Total monthly income runs $3,240/mo, and annual cash flow reaches $3,060/yr on $159,120 cash to close. Return on cash invested measures 21.83% in year one, and rental yield registers 8.1% at a $480,000 basis. Equity gained on principal adds $3,097/yr, and annual property appreciation at 5% supports $132,615 by year five. Five-year ROI tracks 113.18% and total cumulative return in cash totals $180,089. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,240/mo property income relative to a $2,349/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1971

1,437 sqft lot

$N/A/sqft

No HOA

More details about the property

Yes there are duplexes in Columbia! This is a rare find this 2 unit property includes 2 separate entrances, kitchens and living spaces. Unit 1 includes 4 bedrooms & 2 full baths. Unit 2 includes 1 large bedroom & 1 full bathroom. Perfect for anyone who likes a monthly cash flow. The updated units are on 2 separate meters as well. Current owners are executors of the estate. Please attend the Open House for access.

Neighborhood Data

Neighborhood data shown for ZIP Code: 21045, Columbia, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,435 (100%)
Owner Occupied HU	10,201 (66.1%)
Renter Occupied HU	4,829 (31.3%)
Vacant Housing Units	405 ( 2.6%)
Median Home Value	$491,719
Average Home Value	$519,908