954 Breakwater Dr, Annapolis, MD, 21403 | $559/mo Cash Flow

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1680 sft

9 Queen Victoria Way, Chester, MD, 21619

2 Bed
3 Bath
1012 sft

13905 Fareham Ln, Upper Marlboro, MD, 20772

3 Bed
2 Bath
1333 sft

10 Sandstone Ct, Annapolis, MD, 21403

3 Bed
1 Bath
1560 sft

330 New Jersey Ave NE, Glen Burnie, MD, 21060

Nearby investment properties with comparable prices

2 Bed
2 Bath
1223 sft

4003 Seaside Alder Rd UNIT 206, Bowie, MD, 20720

4 Bed
2 Bath
1462 sft

510 Rita Dr, Odenton, MD, 21113

3 Bed
2 Bath
2129 sft

7923 Oakwood Rd, Glen Burnie, MD, 21061

4 Bed
2 Bath
1876 sft

1778 Sharwood Pl, Crofton, MD, 21114

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 954 Breakwater Dr, Annapolis, MD, 21403 generates $3,414/mo in rent and, after a $2,247/mo payment, leaves $559/mo in cash flow. Total monthly income is $3,414/mo, and annual cash flow is $6,706/yr on $152,159 invested. Return on cash invested sits at 24.32% in year one, and rental yield is 8.93% on a $459,000 entry. Equity gained on principal adds $2,962/yr, while 5% annual appreciation builds toward $126,813 over five years. Five-year ROI reaches 126.51% and total cumulative return in cash sums $192,491. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,414/mo property income rather than buyer’s personal income.

Townhouse

Built in 1987

1,512 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21403, Annapolis, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,308 (100%)
Owner Occupied HU	8,614 (60.2%)
Renter Occupied HU	4,389 (30.7%)
Vacant Housing Units	1,305 ( 9.1%)
Median Home Value	$651,444
Average Home Value	$764,644