9530 Bellhaven CtFrederickMD21701
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Frederick at 9530 Bellhaven Ct, Frederick, MD, 21701 offers a 9.52% rental yield on a $411,900 purchase with $3,269/mo rent. Total monthly income registers $3,269/mo, and a $2,016/mo payment leaves $707/mo available for distribution. Annual cash flow reaches $8,487/yr on $136,545 to close, and return on cash invested stands at 26.12% in year one. Equity gained on principal adds $2,658/yr while 5% annual appreciation supports $113,800 over five years. Portfolio math shows five-year ROI at 136.22% and total cumulative return in cash at $186,008. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,269/mo property income against a $2,016/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1997
2,916 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21701, Frederick, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,662 (100%) |
| Owner Occupied HU | 12,253 (62.3%) |
| Renter Occupied HU | 6,116 (31.1%) |
| Vacant Housing Units | 1,293 ( 6.6%) |
| Median Home Value | $483,205 |
| Average Home Value | $539,479 |
Housing Distribution
Address Breakdown
Residential
18,591
Single Family
15,043
Multi-Family
3,548
Businesses
1,885
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices