Hayward Farmhouse - End Plan, Kellerton TownhomesFrederickMD21702
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
Total monthly income totals $3,332/mo and a $2,387/mo payment preserves $299/mo for cash returns. Annual cash flow comes to $3,587/yr on $161,638 deployed, and return on cash invested reaches 22.13% in year one. Equity gained on principal adds $3,146/yr, and five-year appreciation sums $134,714 alongside rental yield of 8.2%. Five-year ROI measures 114.78% and total cumulative return in cash totals $185,521.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,332/mo property income versus a $2,387/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21702, Frederick, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,989 (100%) |
| Owner Occupied HU | 12,184 (61.0%) |
| Renter Occupied HU | 6,992 (35.0%) |
| Vacant Housing Units | 813 ( 4.1%) |
| Median Home Value | $466,678 |
| Average Home Value | $529,447 |
Housing Distribution
Address Breakdown
Residential
18,650
Single Family
14,874
Multi-Family
3,776
Businesses
1,101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
