The Dumbarton Plan, Potomac Overlook The Monument SeriesNational HarborMD20745
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 National Harbor at The Dumbarton Plan, Potomac Overlook The Monument Series, National Harbor, MD, 20745 generates $6,587/mo in rent and, after a $3,940/mo payment, leaves $1,178/mo in cash flow. Total monthly income is $6,587/mo, and annual cash flow is $14,141/yr on $264,842 invested. Return on cash invested sits at 25.4% in year one, and rental yield is 9.82% on a $804,990 entry. Equity gained on principal adds $5,194/yr, while 5% annual appreciation builds toward $222,404 over five years. Five-year ROI reaches 132.96% and total cumulative return in cash sums $352,130. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,587/mo property income rather than buyer’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$402 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20745, Oxon Hill, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,455 (100%) |
| Owner Occupied HU | 5,938 (44.1%) |
| Renter Occupied HU | 6,541 (48.6%) |
| Vacant Housing Units | 976 ( 7.3%) |
| Median Home Value | $416,556 |
| Average Home Value | $454,414 |
Housing Distribution
Address Breakdown
Residential
13,507
Single Family
6,035
Multi-Family
7,472
Businesses
745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Integrity Homes of Metro Washington
Mls Name: Integrity Homes
Mls ID: #N/A