Ballata Plan, Wellington Farms Townhomes, Laurel, MD, 20723 | $255/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2076 sft

5119 Spring Willow Ct, Owings Mills, MD, 21117

3 Bed
3 Bath
1996 sft

8531 Woodland Manor Dr, Laurel, MD, 20724

3 Bed
2 Bath
1496 sft

3005 S Leisure World Blvd APT 808, Silver Spring, MD, 20906

4 Bed
2 Bath
1560 sft

533 Wilson Rd, Crownsville, MD, 21032

Nearby investment properties with comparable prices

4 Bed
3 Bath
2040 sft

201 Royal Oak Cir, Landover, MD, 20785

3 Bed
3 Bath
1603 sft

2606-2606A Peninsula Dr LOT 1309, Baltimore, MD, 21230

3 Bed
4 Bath
1920 sft

287 Phoenix Dr, Upper Marlboro, MD, 20774

4 Bed
3 Bath
1710 sft

7488 Wind Swept Ct, Sykesville, MD, 21784

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 Laurel at Ballata Plan, Wellington Farms Townhomes, Laurel, MD, 20723 offers a 7.98% rental yield on a $594,990 purchase with $3,955/mo rent. Total monthly income registers $3,955/mo, and a $2,912/mo payment leaves $255/mo available for distribution. Annual cash flow reaches $3,056/yr on $195,752 to close, and return on cash invested stands at 21.62% in year one. Equity gained on principal adds $3,839/yr while 5% annual appreciation supports $164,385 over five years. Portfolio math shows five-year ROI at 112.03% and total cumulative return in cash at $219,299. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,955/mo property income against a $2,912/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20723, Laurel, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,147 (100%)
Owner Occupied HU	9,241 (70.3%)
Renter Occupied HU	3,620 (27.5%)
Vacant Housing Units	286 ( 2.2%)
Median Home Value	$631,141
Average Home Value	$669,338