The Lincoln 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
Investment property for sale in National Harbor at The Lincoln Plan, Potomac Overlook The Monument Series, National Harbor, MD, 20745 uses $276,357 cash to close to unlock $9,768/yr annual cash flow and $814/mo monthly cash flow. Total monthly income runs $6,440/mo, and a $4,111/mo payment keeps the spread at $814/mo. Purchase price stands at $839,990, and rental yield measures 9.2% with $6,440/mo rent. Return on cash invested shows 23.59% in year one, and 5% annual appreciation builds toward $232,074 over five years. Five-year ROI reaches 123.26% and total cumulative return in cash records $340,631. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,440/mo property income covering a $4,111/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
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