Shirley Plan, Vista Reserve, White Marsh, MD, 21162 | $1,281/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1936 sft

5327 Abbeywood Ct, Rosedale, MD, 21237

3 Bed
2 Bath
2154 sft

913 Rose Anne Rd, Glen Burnie, MD, 21060

4 Bed
3 Bath
2526 sft

3704 Timbers Ct, Abingdon, MD, 21009

3 Bed
2 Bath
1530 sft

9 Slipstream Ct, Baltimore, MD, 21220

Nearby investment properties with comparable prices

3 Bed
3 Bath
2280 sft

840 Edmondson Ave, Baltimore, MD, 21201

4 Bed
2 Bath
1520 sft

1027 Winsford Rd, Towson, MD, 21204

4 Bed
4 Bath
1956 sft

322 White Rocks Ct, Pasadena, MD, 21122

3 Bed
3 Bath
1424 sft

518 S Kenwood Ave, Baltimore, MD, 21224

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

Rental property for sale in White Marsh at Shirley Plan, Vista Reserve, White Marsh, MD, 21162 priced at $432,965 pairs $4,039/mo rent with $1,281/mo cash flow after a $2,119/mo payment. Total monthly income equals $4,039/mo, and annual cash flow comes to $15,376/yr on $143,528 invested. Return on cash invested is 30.62% in year one, and rental yield stands at 11.19% on a $432,965 basis. Equity gained on principal adds $2,794/yr, and 5% annual appreciation accumulates to $119,620 by year five. Five-year ROI measures 160.54% and total cumulative return in cash reaches $230,421. For financing, Ziffy Mortgage’s DSCR program evaluates $4,039/mo property income against a $2,119/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

$65 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21162, White Marsh, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,788 (100%)
Owner Occupied HU	1,422 (79.5%)
Renter Occupied HU	274 (15.3%)
Vacant Housing Units	92 ( 5.1%)
Median Home Value	$529,289
Average Home Value	$537,727