The Evermay Plan, Potomac Overlook The Monument Series, National Harbor, MD, 20745 | $1,511/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1152 sft

2129 Florida Ave NW APT 201, Washington, DC, 20008

6 Bed
3 Bath
3100 sft

8222 Toll House Rd, Annandale, VA, 22003

1 Bed
2 Bath
1070 sft

1111 23rd St NW APT 7E, Washington, DC, 20037

5 Bed
4 Bath
4600 sft

5809 Grosvenor Ln, Bethesda, MD, 20814

Nearby investment properties with comparable prices

Oakley Plan, Scotland Heights Single-Family Homes

4 Bed
4 Bath
3638 sft

Oakley Plan, Scotland Heights Single-Family Homes, Waldorf, MD, 20601

4 Bed
4 Bath
3638 sft

Oakley Plan, Scotland Heights Single-Family Homes, Waldorf, MD, 20602

2 Bed
2 Bath
1100 sft

1000 New Jersey Ave SE APT 619, Washington, DC, 20003

3 Bed
4 Bath
2020 sft

6149 Summer Park Ln, Alexandria, VA, 22315

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 National Harbor at The Evermay Plan, Potomac Overlook The Monument Series, National Harbor, MD, 20745 priced at $754,990 pairs $6,608/mo rent with $1,511/mo cash flow after a $3,695/mo payment. Total monthly income equals $6,608/mo, and annual cash flow comes to $18,128/yr on $248,392 invested. Return on cash invested is 27.36% in year one, and rental yield stands at 10.5% on a $754,990 basis. Equity gained on principal adds $4,872/yr, and 5% annual appreciation accumulates to $208,590 by year five. Five-year ROI measures 143.5% and total cumulative return in cash reaches $356,436. For financing, Ziffy Mortgage’s DSCR program evaluates $6,608/mo property income against a $3,695/mo payment instead of your W2s, 1099s, or Tax returns.

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