HAYDEN Plan, Watermark at Westphalia Town CenterUpper MarlboroMD20772
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 Upper Marlboro at HAYDEN Plan, Watermark at Westphalia Town Center, Upper Marlboro, MD, 20772 offers $5,083/mo rent that, after a $3,181/mo payment, leaves $1,041/mo cash flow. Total monthly income is $5,083/mo, and annual cash flow is $12,489/yr on $213,847 cash. Return on cash invested measures 25.9% in year one, and rental yield stands at 9.38% at a $649,990 entry. Equity gained on principal adds $4,194/yr while 5% annual appreciation compounds into $179,580 by year five. Five-year ROI records 134.98% and total cumulative return in cash reaches $288,647. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,083/mo property income versus a $3,181/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20772, Upper Marlboro, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,993 (100%) |
| Owner Occupied HU | 17,620 (83.9%) |
| Renter Occupied HU | 2,397 (11.4%) |
| Vacant Housing Units | 976 ( 4.6%) |
| Median Home Value | $508,077 |
| Average Home Value | $547,282 |
Housing Distribution
Address Breakdown
Residential
20,597
Single Family
19,990
Multi-Family
607
Businesses
808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A