Madison D3 Plan, Meadows at Town Run IILeonardtownMD20650
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 Leonardtown at Madison D3 Plan, Meadows at Town Run II, Leonardtown, MD, 20650 generates $3,922/mo in rent and, after a $2,202/mo payment, leaves $1,053/mo in cash flow. Total monthly income is $3,922/mo, and annual cash flow is $12,635/yr on $149,142 invested. Return on cash invested sits at 28.38% in year one, and rental yield is 10.46% on a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation builds toward $124,299 over five years. Five-year ROI reaches 148.5% and total cumulative return in cash sums $221,482. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,922/mo property income rather than buyer’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$71 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20650, Leonardtown, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,429 (100%) |
| Owner Occupied HU | 4,652 (72.4%) |
| Renter Occupied HU | 1,183 (18.4%) |
| Vacant Housing Units | 594 ( 9.2%) |
| Median Home Value | $490,089 |
| Average Home Value | $538,975 |
Housing Distribution
Address Breakdown
Residential
5,527
Single Family
5,209
Multi-Family
318
Businesses
525
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Quality Built Homes
Mls Name: Quality Built Homes
Mls ID: #N/A