Picasso Plan, Single Family Homes at Swan Point, Swan Point, MD, 20645 | $1,229/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2317 sft

10205 Trinity Church Rd, Charlotte Hall, MD, 20622

4 Bed
3 Bath
4136 sft

7438 Wildseed Pl, Hughesville, MD, 20637

5 Bed
3 Bath
3608 sft

140 Morgans Ridge Rd, La Plata, MD, 20646

4 Bed
4 Bath
2380 sft

1012 Rye Dr, La Plata, MD, 20646

Nearby investment properties with comparable prices

3 Bed
3 Bath
1784 sft

302 Forest Edge Ave, La Plata, MD, 20646

3 Bed
3 Bath
2400 sft

6550 Tip Hill Dr, La Plata, MD, 20646

4 Bed
3 Bath
2326 sft

480 Woodgrain Ave, La Plata, MD, 20646

3 Bed
5 Bath
2488 sft

11676 Emily Dickinson Pl, White Plains, MD, 20695

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Swan Point at Picasso Plan, Single Family Homes at Swan Point, Swan Point, MD, 20645 uses $180,947 cash to close to unlock $14,751/yr annual cash flow and $1,229/mo monthly cash flow. Total monthly income runs $4,650/mo, and a $2,692/mo payment keeps the spread at $1,229/mo. Purchase price stands at $549,990, and rental yield measures 10.15% with $4,650/mo rent. Return on cash invested shows 28.21% in year one, and 5% annual appreciation builds toward $151,952 over five years. Five-year ROI reaches 147.4% and total cumulative return in cash records $266,707. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,650/mo property income covering a $2,692/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20645, Issue, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	351 (100%)
Owner Occupied HU	288 (82.1%)
Renter Occupied HU	38 (10.8%)
Vacant Housing Units	25 ( 7.1%)
Median Home Value	$608,766
Average Home Value	$620,139