Castlerock II Plan, The Fairways, Glenn Dale, MD, 20769 | $14/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2692 sft

9803 Raleigh Tavern Ct, Bethesda, MD, 20814

4 Bed
3 Bath
3128 sft

4609 Jasmine Dr, Rockville, MD, 20853

3 Bed
2 Bath
1673 sft

4809 8th St NE, Washington, DC, 20017

5 Bed
4 Bath
3384 sft

2917 Eagles Nest Dr, Bowie, MD, 20716

Nearby investment properties with comparable prices

4 Bed
2 Bath
3790 sft

227 King James Rd, Upper Marlboro, MD, 20774

2 Bed
2 Bath
1653 sft

5750 Bou Ave UNIT 1807, Rockville, MD, 20852

4 Bed
3 Bath
2747 sft

8858 Blue Sea Dr, Columbia, MD, 21046

3 Bed
4 Bath
2400 sft

5117 Heritage La, Alexandria, VA, 22311

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 Glenn Dale at Castlerock II Plan, The Fairways, Glenn Dale, MD, 20769 earns $14/mo cash flow from $4,958/mo rent with a $3,891/mo payment. Total monthly income totals $4,958/mo, and annual cash flow totals $164/yr on $261,552 capital. ROI tracks 20.12% on current figures, and rental yield reads 7.48% at a $794,990 purchase. Equity gained on principal adds $5,130/yr, and 5% annual appreciation supports $219,641 over five years. Five-year ROI reaches 103.99% and total cumulative return in cash sums $271,999. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,958/mo property income instead of your personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20769, Glenn Dale, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,605 (100%)
Owner Occupied HU	2,259 (86.7%)
Renter Occupied HU	258 ( 9.9%)
Vacant Housing Units	88 ( 3.4%)
Median Home Value	$613,222
Average Home Value	$635,311