Royal Plan, The FairwaysGlenn DaleMD20769
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
Investment property for sale in Glenn Dale at Royal Plan, The Fairways, Glenn Dale, MD, 20769 offers a 8.49% rental yield on a $582,990 purchase with $4,127/mo rent. Total monthly income registers $4,127/mo, and a $2,853/mo payment leaves $502/mo available for distribution. Annual cash flow reaches $6,018/yr on $191,804 to close, and return on cash invested stands at 23.2% in year one. Equity gained on principal adds $3,762/yr while 5% annual appreciation supports $161,069 over five years. Portfolio math shows five-year ROI at 120.49% and total cumulative return in cash at $231,107. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,127/mo property income against a $2,853/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20769, Glenn Dale, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,605 (100%) |
| Owner Occupied HU | 2,259 (86.7%) |
| Renter Occupied HU | 258 ( 9.9%) |
| Vacant Housing Units | 88 ( 3.4%) |
| Median Home Value | $613,222 |
| Average Home Value | $635,311 |
Housing Distribution
Address Breakdown
Residential
2,497
Single Family
2,246
Multi-Family
251
Businesses
229
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A