Jayton Plan, WatershedLaurelMD20724
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
Investment property for sale in Laurel at Jayton Plan, Watershed, Laurel, MD, 20724 offers a 8.64% rental yield on a $589,990 purchase with $4,247/mo rent. Total monthly income registers $4,247/mo, and a $2,888/mo payment leaves $577/mo available for distribution. Annual cash flow reaches $6,927/yr on $194,107 to close, and return on cash invested stands at 23.63% in year one. Equity gained on principal adds $3,807/yr while 5% annual appreciation supports $163,003 over five years. Portfolio math shows five-year ROI at 122.82% and total cumulative return in cash at $238,393. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,247/mo property income against a $2,888/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20724, Laurel, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,240 (100%) |
| Owner Occupied HU | 4,862 (59.0%) |
| Renter Occupied HU | 3,091 (37.5%) |
| Vacant Housing Units | 287 ( 3.5%) |
| Median Home Value | $414,441 |
| Average Home Value | $419,801 |
Housing Distribution
Address Breakdown
Residential
7,400
Single Family
4,761
Multi-Family
2,639
Businesses
219
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
