Augusta Plan, Bulle Rock Single Family, Havre De Grace, MD, 21078 | 4.72% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Augusta Plan, Bulle Rock Single Family, Havre De Grace, MD, 21078 | 4.72% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2378 sft

DaVinci Plan, Bulle Rock Single Family, Havre De Grace, MD, 21078

3 Bed
2 Bath
1977 sft

Andrews Plan, Bulle Rock Single Family, Havre De Grace, MD, 21078

3 Bed
3 Bath
2123 sft

Sophia Plan, Bulle Rock Villas, Havre De Grace, MD, 21078

Hampton II Plan, Bulle Rock Single Family

4 Bed
3 Bath
2287 sft

Hampton II Plan, Bulle Rock Single Family, Havre De Grace, MD, 21078

Nearby investment properties with comparable prices

4 Bed
4 Bath
3188 sft

810 Leni Way, Aberdeen, MD, 21001

4 Bed
3 Bath
3229 sft

802 Leni Way, Aberdeen, MD, 21001

4 Bed
5 Bath
2831 sft

6601 Cowley St, Middle River, MD, 21220

4 Bed
4 Bath
4544 sft

204 Caveat Ct, Havre De Grace, MD, 21078

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 Havre De Grace at Augusta Plan, Bulle Rock Single Family, Havre De Grace, MD, 21078 priced at $579,990 converts $2,280/mo rent into after a $2,839/mo obligation. Total monthly income equals $2,280/mo. Return on cash invested prints 11.71% in year one, and rental yield reads 4.72% against a $579,990 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation compiles into $160,241 by year five. Five-year ROI reaches 58.9% and total cumulative return in cash sums $112,385. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $2,839/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This 2081 square foot single family home has 4 bedrooms and 3.0 bathrooms. This home is located at Augusta Plan, Bulle Rock Single Family, Havre De Grace, MD 21078.

Neighborhood Data

Neighborhood data shown for ZIP Code: 21078, Havre De Grace, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,099 (100%)
Owner Occupied HU	6,294 (69.2%)
Renter Occupied HU	2,219 (24.4%)
Vacant Housing Units	586 ( 6.4%)
Median Home Value	$445,721
Average Home Value	$488,694