Dalton Plan, Scotland Heights Single-Family HomesWaldorfMD20601
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 Waldorf at Dalton Plan, Scotland Heights Single-Family Homes, Waldorf, MD, 20601 priced at $596,990 converts $4,200/mo rent into $487/mo cash flow after a $2,922/mo obligation. Total monthly income equals $4,200/mo, and annual cash flow totals $5,844/yr on $196,410 invested. Return on cash invested prints 23.04% in year one, and rental yield reads 8.44% against a $596,990 entry. Equity gained on principal adds $3,852/yr, while 5% annual appreciation compiles into $164,937 by year five. Five-year ROI reaches 119.61% and total cumulative return in cash sums $234,927. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,200/mo property income covering a $2,922/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: 20601, Waldorf, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,824 (100%) |
| Owner Occupied HU | 7,825 (72.3%) |
| Renter Occupied HU | 2,545 (23.5%) |
| Vacant Housing Units | 454 ( 4.2%) |
| Median Home Value | $396,432 |
| Average Home Value | $436,443 |
Housing Distribution
Address Breakdown
Residential
10,603
Single Family
10,045
Multi-Family
558
Businesses
785
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
