Grand Pinehurst Plan, Mill Spring EstatesBryantownMD20617
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 Bryantown at Grand Pinehurst Plan, Mill Spring Estates, Bryantown, MD, 20617 offers $5,075/mo rent that, after a $3,294/mo payment, leaves $889/mo cash flow. Total monthly income is $5,075/mo, and annual cash flow is $10,673/yr on $221,384 cash. Return on cash invested measures 24.88% in year one, and rental yield stands at 9.05% at a $672,900 entry. Equity gained on principal adds $4,342/yr while 5% annual appreciation compounds into $185,910 by year five. Five-year ROI records 129.52% and total cumulative return in cash reaches $286,743. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,075/mo property income versus a $3,294/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20617, Bryantown, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 218 (100%) |
| Owner Occupied HU | 194 (89.0%) |
| Renter Occupied HU | 10 ( 4.6%) |
| Vacant Housing Units | 14 ( 6.4%) |
| Median Home Value | $575,980 |
| Average Home Value | $586,327 |
Housing Distribution
Address Breakdown
Residential
299
Single Family
299
Multi-Family
0
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices