Seneca Plan, Brentwood, Waldorf, MD, 20603 | $1,170/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3184 sft

12280 Rupert Dr, La Plata, MD, 20646

3 Bed
3 Bath
1948 sft

412 Woodcrest Dr SE #412B, Washington, DC, 20032

2 Bed
2 Bath
1123 sft

3600 S Glebe Rd UNIT 321W, Arlington, VA, 22202

2 Bed
2 Bath
1153 sft

1025 1st St SE APT 716, Washington, DC, 20003

Nearby investment properties with comparable prices

4 Bed
3 Bath
2640 sft

3220 Captain Dement Dr, Waldorf, MD, 20603

4 Bed
2 Bath
1402 sft

14220 Fallbrook Ln, Woodbridge, VA, 22193

2 Bed
2 Bath
1090 sft

3854 9th Rd S #3854, Arlington, VA, 22204

4 Bed
3 Bath
2041 sft

8407 Berwick Rd, Upper Marlboro, MD, 20772

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 Waldorf at Seneca Plan, Brentwood, Waldorf, MD, 20603 at $604,990 posts ROI 27.12% with $1,170/mo cash flow from $4,933/mo rent. Total monthly income equals $4,933/mo, and annual cash flow records $14,045/yr on $199,042 to close. Return on cash invested measures 27.12% and rental yield reads 9.78% at the current $604,990. Equity gained on principal adds $3,904/yr, and 5% annual appreciation supports $167,148 by year five. Five-year ROI prints 141.51% and total cumulative return in cash totals $281,658.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,933/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20603, Waldorf, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,544 (100%)
Owner Occupied HU	8,835 (76.5%)
Renter Occupied HU	2,333 (20.2%)
Vacant Housing Units	376 ( 3.3%)
Median Home Value	$443,284
Average Home Value	$474,962