Oakley Plan, Scotland Heights Single-Family HomesWaldorfMD20602
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 Plan, Scotland Heights Single-Family Homes, Waldorf, MD, 20602 priced at $641,990 pairs $5,086/mo rent with $1,093/mo cash flow after a $3,142/mo payment. Total monthly income equals $5,086/mo, and annual cash flow comes to $13,120/yr on $211,215 invested. Return on cash invested is 26.27% in year one, and rental yield stands at 9.51% on a $641,990 basis. Equity gained on principal adds $4,143/yr, and 5% annual appreciation accumulates to $177,370 by year five. Five-year ROI measures 136.98% and total cumulative return in cash reaches $289,315. For financing, Ziffy Mortgage’s DSCR program evaluates $5,086/mo property income against a $3,142/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20602, Waldorf, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,183 (100%) |
| Owner Occupied HU | 7,497 (67.0%) |
| Renter Occupied HU | 3,296 (29.5%) |
| Vacant Housing Units | 390 ( 3.5%) |
| Median Home Value | $367,810 |
| Average Home Value | $402,566 |
Housing Distribution
Address Breakdown
Residential
10,789
Single Family
9,604
Multi-Family
1,185
Businesses
662
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
