LAFAYETTE 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 LAFAYETTE Plan, Watermark at Westphalia Town Center, Upper Marlboro, MD, 20772 priced at $466,990 converts $4,428/mo rent into $1,523/mo cash flow after a $2,286/mo obligation. Total monthly income equals $4,428/mo, and annual cash flow totals $18,279/yr on $154,807 invested. Return on cash invested prints 31.72% in year one, and rental yield reads 11.38% against a $466,990 entry. Equity gained on principal adds $3,013/yr, while 5% annual appreciation compiles into $129,021 by year five. Five-year ROI reaches 166.21% and total cumulative return in cash sums $257,304. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,428/mo property income covering a $2,286/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: 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