Lafayette Plan, Calm RetreatBrandywineMD20613
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 Brandywine at Lafayette Plan, Calm Retreat, Brandywine, MD, 20613 priced at $449,990 converts $3,797/mo rent into $999/mo cash flow after a $2,202/mo obligation. Total monthly income equals $3,797/mo, and annual cash flow totals $11,985/yr on $149,172 invested. Return on cash invested prints 27.94% in year one, and rental yield reads 10.13% against a $449,990 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,324 by year five. Five-year ROI reaches 145.96% and total cumulative return in cash sums $217,731. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,797/mo property income covering a $2,202/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20613, Brandywine, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,656 (100%) |
| Owner Occupied HU | 5,585 (83.9%) |
| Renter Occupied HU | 693 (10.4%) |
| Vacant Housing Units | 378 ( 5.7%) |
| Median Home Value | $583,918 |
| Average Home Value | $596,456 |
Housing Distribution
Address Breakdown
Residential
7,172
Single Family
6,931
Multi-Family
241
Businesses
310
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