Oakley II Plan, Scotland Heights Single-Family HomesWaldorfMD20601
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 Waldorf at Oakley II Plan, Scotland Heights Single-Family Homes, Waldorf, MD, 20601 generates $4,200/mo in rent and, after a $3,167/mo payment, leaves $176/mo in cash flow. Total monthly income is $4,200/mo, and annual cash flow is $2,109/yr on $212,860 invested. Return on cash invested sits at 21.05% in year one, and rental yield is 7.79% on a $646,990 entry. Equity gained on principal adds $4,175/yr, while 5% annual appreciation builds toward $178,751 over five years. Five-year ROI reaches 108.98% and total cumulative return in cash sums $231,965. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,200/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A 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
