ROYAL Plan, Watermark at Westphalia Town Center, Upper Marlboro, MD, 20772 | $1,459/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1638 sft

6828 Kenyon Dr, Alexandria, VA, 22307

2 Bed
2 Bath
812 sft

1412 27th St NW, Washington, DC, 20007

3 Bed
2 Bath
1248 sft

2729 Fairhaven Ave, Alexandria, VA, 22303

3 Bed
2 Bath
1537 sft

5075 10th St NE, Washington, DC, 20017

Nearby investment properties with comparable prices

3 Bed
3 Bath
1386 sft

615 Brandon Green Dr, Silver Spring, MD, 20904

5 Bed
2 Bath
1800 sft

12613 Lunan Rd, Clinton, MD, 20735

3 Bed
4 Bath
2055 sft

7002 Woodlands Green Rd, Brandywine, MD, 20613

1 Bed
2 Bath
889 sft

1332 Park Rd NW APT A, Washington, DC, 20010

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 ROYAL Plan, Watermark at Westphalia Town Center, Upper Marlboro, MD, 20772 listed at $519,990 pairs $4,693/mo rent with a $2,545/mo payment to leave $1,459/mo cash flow. Total monthly income runs $4,693/mo, and annual cash flow reaches $17,508/yr on $171,077 cash to close. Return on cash invested measures 30.29% in year one, and rental yield registers 10.83% at a $519,990 basis. Equity gained on principal adds $3,355/yr, and annual property appreciation at 5% supports $143,664 by year five. Five-year ROI tracks 158.56% and total cumulative return in cash totals $271,256. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,693/mo property income relative to a $2,545/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

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