988 Breakwater Dr, Annapolis, MD, 21403 | $322/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1140 sft

360 Gatewater Ct #D, Glen Burnie, MD, 21060

3 Bed
2 Bath
1728 sft

485 Victoria Ct, Millersville, MD, 21108

2 Bed
1 Bath
870 sft

8816 Erie Ave, North Beach, MD, 20714

2 Bed
1 Bath
882 sft

1915 Topanga Pl, Crofton, MD, 21114

Nearby investment properties with comparable prices

2 Bed
2 Bath
1060 sft

644 Belle Dora Ct #L-12L, Arnold, MD, 21012

- Bed
- Bath
1229 sft

11429 Honeysuckle Ct UNIT 3, Upper Marlboro, MD, 20774

2 Bed
2 Bath
972 sft

628 Southern Hills Dr #B, Arnold, MD, 21012

3 Bed
3 Bath
1540 sft

3621 Chadwick Ct, Pasadena, MD, 21122

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 Annapolis at 988 Breakwater Dr, Annapolis, MD, 21403 listed at $369,000 pairs $2,617/mo rent with a $1,806/mo payment to leave $322/mo cash flow. Total monthly income runs $2,617/mo, and annual cash flow reaches $3,865/yr on $122,324 cash to close. Return on cash invested measures 23.07% in year one, and rental yield registers 8.51% at a $369,000 basis. Equity gained on principal adds $2,381/yr, and annual property appreciation at 5% supports $101,948 by year five. Five-year ROI tracks 119.86% and total cumulative return in cash totals $146,619. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,617/mo property income relative to a $1,806/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1990

1,400 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