Sapphire Plan, Jacobsville 55+ Elevator Condos, Pasadena, MD, 21122 | $1,085/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1938 sft

513 Kintop Rd, Glen Burnie, MD, 21061

5 Bed
6 Bath
- sft

1411 W Fayette St, Baltimore, MD, 21223

3 Bed
2 Bath
1596 sft

304 Homewood Rd, Linthicum, MD, 21090

5 Bed
3 Bath
2376 sft

7361 Chesapeake Rd, Baltimore, MD, 21220

Nearby investment properties with comparable prices

2 Bed
2 Bath
1268 sft

4605 Keswick Rd, Baltimore, MD, 21210

2 Bed
4 Bath
1932 sft

432 Willow Bend Dr, Glen Burnie, MD, 21060

3 Bed
3 Bath
1772 sft

80 Open Gate Ct, Baltimore, MD, 21236

2 Bed
3 Bath
1644 sft

214 S Madeira St, Baltimore, MD, 21231

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 Pasadena at Sapphire Plan, Jacobsville 55+ Elevator Condos, Pasadena, MD, 21122 with 5% annual appreciation on a $424,990 basis while $3,728/mo rent supports operations. Total monthly income totals $3,728/mo and a $2,080/mo payment preserves $1,085/mo for cash returns. Annual cash flow comes to $13,019/yr on $140,884 deployed, and return on cash invested reaches 29.15% in year one. Equity gained on principal adds $2,742/yr, and five-year appreciation sums $117,417 alongside rental yield of 10.53%. Five-year ROI measures 152.42% and total cumulative return in cash totals $214,742.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,728/mo property income versus a $2,080/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21122, Pasadena, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,123 (100%)
Owner Occupied HU	19,548 (81.0%)
Renter Occupied HU	3,588 (14.9%)
Vacant Housing Units	987 ( 4.1%)
Median Home Value	$478,120
Average Home Value	$570,120