Kendrick Plan, Single Family Homes Collection at Lakeside at Trappe, Trappe, MD, 21673 | $1,035/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Kelly Plan, K. Hovnanian's® Four Seasons at Easton

2 Bed
2 Bath
2143 sft

Kelly Plan, K. Hovnanian's® Four Seasons at Easton, Easton, MD, 21601

4 Bed
3 Bath
3401 sft

118 Regulator Dr N, Cambridge, MD, 21613

4 Bed
3 Bath
2976 sft

5639 Belle Aire Rd, East New Market, MD, 21631

5 Bed
4 Bath
3446 sft

7432 Casey Ave, Easton, MD, 21601

Nearby investment properties with comparable prices

3 Bed
3 Bath
2066 sft

29184 Corbin Pkwy, Easton, MD, 21601

4 Bed
4 Bath
2240 sft

2816 Persimmon Pl #B6, Cambridge, MD, 21613

2 Bed
1 Bath
1540 sft

2700 Willow Oak Dr APT 206D, Cambridge, MD, 21613

4 Bed
2 Bath
2816 sft

306 Belvedere Ave, Cambridge, MD, 21613

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

Rental property for sale in Trappe at Kendrick Plan, Single Family Homes Collection at Lakeside at Trappe, Trappe, MD, 21673 priced at $509,990 converts $4,207/mo rent into $1,035/mo cash flow after a $2,496/mo obligation. Total monthly income equals $4,207/mo, and annual cash flow totals $12,423/yr on $167,787 invested. Return on cash invested prints 27.46% in year one, and rental yield reads 9.9% against a $509,990 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation compiles into $140,901 by year five. Five-year ROI reaches 143.38% and total cumulative return in cash sums $240,576. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,207/mo property income covering a $2,496/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21673, Trappe, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,758 (100%)
Owner Occupied HU	1,144 (65.1%)
Renter Occupied HU	338 (19.2%)
Vacant Housing Units	276 (15.7%)
Median Home Value	$480,172
Average Home Value	$790,719