Serenade Plan, Westphalia Town Center TownhomesUpper MarlboroMD20772
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
Rental property for sale in Upper Marlboro at Serenade Plan, Westphalia Town Center Townhomes, Upper Marlboro, MD, 20772 priced at $509,990 converts $3,300/mo rent into $128/mo cash flow after a $2,496/mo obligation. Total monthly income equals $3,300/mo, and annual cash flow totals $1,539/yr on $167,787 invested. Return on cash invested prints 20.98% in year one, and rental yield reads 7.76% against a $509,990 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation compiles into $140,901 by year five. Five-year ROI reaches 108.6% and total cumulative return in cash sums $182,208. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,300/mo property income covering a $2,496/mo payment, not borrower’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
20,597
Single Family
19,990
Multi-Family
607
Businesses
808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A