The Avalon Plan, Chestnut Point Estates and Marina 55+ Water CommunityPerryvilleMD21903
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 Perryville at The Avalon Plan, Chestnut Point Estates and Marina 55+ Water Community, Perryville, MD, 21903 generates $1,929/mo in rent and, after a $1,346/mo payment, leaves $220/mo in cash flow. Total monthly income is $1,929/mo, and annual cash flow is $2,637/yr on $91,129 invested. Return on cash invested sits at 22.8% in year one, and rental yield is 8.42% on a $274,900 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation builds toward $75,950 over five years. Five-year ROI reaches 118.41% and total cumulative return in cash sums $107,907. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,929/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21903, Perryville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,793 (100%) |
| Owner Occupied HU | 1,678 (60.1%) |
| Renter Occupied HU | 830 (29.7%) |
| Vacant Housing Units | 285 (10.2%) |
| Median Home Value | $305,618 |
| Average Home Value | $338,784 |
Housing Distribution
Address Breakdown
Residential
2,216
Single Family
1,770
Multi-Family
446
Businesses
148
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Chestnut Point Estates & Marina 55+
Mls Name: Chestnut Point Properties
Mls ID: #N/A