Picasso Quick Move-In Plan, Westphalia Town Center Condos, Upper Marlboro, MD, 20772 | $200/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

2 Bed
1 Bath
840 sft

1709 L St NE, Washington, DC, 20002

1 Bed
1 Bath
815 sft

4977 Battery Ln #1-418, Bethesda, MD, 20814

1 Bed
1 Bath
481 sft

1711 Massachusetts Ave NW #627, Washington, DC, 20036

2 Bed
1 Bath
950 sft

5505 Seminary Rd APT 114N, Falls Church, VA, 22041

Nearby investment properties with comparable prices

3 Bed
3 Bath
2117 sft

10972 Barnard Pl, White Plains, MD, 20695

3 Bed
2 Bath
1370 sft

6301 Stevenson Ave APT 1301, Alexandria, VA, 22304

3 Bed
2 Bath
1499 sft

6103 Montrose Rd, Landover, MD, 20785

3 Bed
4 Bath
1430 sft

15409 Gideon Gilpin St, Brandywine, MD, 20613

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 Upper Marlboro at Picasso Quick Move-In Plan, Westphalia Town Center Condos, Upper Marlboro, MD, 20772 offers a 7.98% rental yield on a $459,990 purchase with $3,060/mo rent. Total monthly income registers $3,060/mo, and a $2,251/mo payment leaves $200/mo available for distribution. Annual cash flow reaches $2,394/yr on $152,487 to close, and return on cash invested stands at 21.48% in year one. Equity gained on principal adds $2,968/yr while 5% annual appreciation supports $127,087 over five years. Portfolio math shows five-year ROI at 111.31% and total cumulative return in cash at $169,726. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,060/mo property income against a $2,251/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20772, Upper Marlboro, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,993 (100%)
Owner Occupied HU	17,620 (83.9%)
Renter Occupied HU	2,397 (11.4%)
Vacant Housing Units	976 ( 4.6%)
Median Home Value	$508,077
Average Home Value	$547,282