Emerson Plan, The Enclave at Hines Farm - Single Family Homes, Laurel, MD, 20723 | $257/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Emerson Plan, The Enclave at Hines Farm - Single Family Homes, Laurel, MD, 20723 | $257/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2287 sft

301 Pine St, Falls Church, VA, 22046

4 Bed
3 Bath
2835 sft

7214 Hickory St, Falls Church, VA, 22043

4 Bed
2 Bath
2750 sft

5408 Wehawken Rd, Bethesda, MD, 20816

5 Bed
3 Bath
1942 sft

2514 Jackson Pkwy, Vienna, VA, 22180

Nearby investment properties with comparable prices

4 Bed
3 Bath
1972 sft

110 Devon Ct, Silver Spring, MD, 20910

4 Bed
4 Bath
2508 sft

4828 Cloister Dr, Rockville, MD, 20852

3 Bed
3 Bath
1412 sft

410 G St NE, Washington, DC, 20002

2 Bed
2 Bath
1256 sft

301 Massachusetts Ave NW APT 1103, Washington, DC, 20001

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

Total monthly income totals $5,419/mo, and annual cash flow totals $3,089/yr on $273,037 capital. ROI tracks 21.19% on current figures, and rental yield reads 7.84% at a $829,900 purchase. Equity gained on principal adds $5,355/yr, and 5% annual appreciation supports $229,286 over five years. Five-year ROI reaches 109.73% and total cumulative return in cash sums $299,603. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,419/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This new design features not one, but the option for TWO owner's suites - one on the main living level and a second upstairs. From the covered front porch this home is accommodating in so many ways. Choose a library, living area, or private bedroom off your main entry hall with access to a full bath. A formal dining room fits a large dining table and sideboard and is just off your gourmet kitchen with oversized island and light-filled breakfast area. The great room includes a stunning coffered ceiling to add some drama and visual interest as well as an optional fireplace. Enjoy a main level laundry, deluxe owner's bath with two walk-in closets. Upstairs, choose your second owner's suite with loft or two secondary bedrooms and a centrally located hall bath. In the lower level you'll have more room to spread out when you finish the recreation room with wet bar, a bedroom, optional full bath as well as a media room. There's tons of storage space as well.

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