Avery Plan, Woods of Rue PurchaseLexington ParkMD20653
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
Rental property for sale in Lexington Park at Avery Plan, Woods of Rue Purchase, Lexington Park, MD, 20653 priced at $489,000 converts $3,612/mo rent into $571/mo cash flow after a $2,393/mo obligation. Total monthly income equals $3,612/mo, and annual cash flow totals $6,853/yr on $162,104 invested. Return on cash invested prints 24.14% in year one, and rental yield reads 8.86% against a $489,000 entry. Equity gained on principal adds $3,155/yr, while 5% annual appreciation compiles into $135,102 by year five. Five-year ROI reaches 125.57% and total cumulative return in cash sums $203,554. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,612/mo property income covering a $2,393/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20653, Lexington Park, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,715 (100%) |
| Owner Occupied HU | 5,409 (50.5%) |
| Renter Occupied HU | 4,566 (42.6%) |
| Vacant Housing Units | 740 ( 6.9%) |
| Median Home Value | $362,863 |
| Average Home Value | $400,916 |
Housing Distribution
Address Breakdown
Residential
10,063
Single Family
9,170
Multi-Family
893
Businesses
645
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Schaefer Homes
Mls Name: Schaefer Homes
Mls ID: #N/A