LOT 138 Stonehaven CtWaldorfMD20601
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 Waldorf at LOT 138 Stonehaven Ct, Waldorf, MD, 20601 uses $217,137 cash to close to unlock $1,146/yr annual cash flow and $96/mo monthly cash flow. Total monthly income runs $4,200/mo, and a $3,230/mo payment keeps the spread at $96/mo. Purchase price stands at $659,990, and rental yield measures 7.64% with $4,200/mo rent. Return on cash invested shows 20.59% in year one, and 5% annual appreciation builds toward $182,343 over five years. Five-year ROI reaches 106.5% and total cumulative return in cash records $231,246. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,200/mo property income covering a $3,230/mo payment rather than investor’s personal income.
Single Family
Built in 2026
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20601, Waldorf, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,824 (100%) |
| Owner Occupied HU | 7,825 (72.3%) |
| Renter Occupied HU | 2,545 (23.5%) |
| Vacant Housing Units | 454 ( 4.2%) |
| Median Home Value | $396,432 |
| Average Home Value | $436,443 |
Housing Distribution
Address Breakdown
Residential
10,603
Single Family
10,045
Multi-Family
558
Businesses
785
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices