Unit B - Ivy Plan, Beechfield Manors | Active Adult 55+ : Heritage Condos | ActBowieMD20720
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
Total monthly income runs $2,325/mo, and annual cash flow reaches $2,098/yr on $114,629 cash to close. Return on cash invested measures 21.74% in year one, and rental yield registers 8.07% at a $345,790 basis. Equity gained on principal adds $2,231/yr, and annual property appreciation at 5% supports $95,535 by year five. Five-year ROI tracks 112.69% and total cumulative return in cash totals $129,180. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,325/mo property income relative to a $1,692/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20720, Bowie, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,354 (100%) |
| Owner Occupied HU | 7,465 (89.4%) |
| Renter Occupied HU | 657 ( 7.9%) |
| Vacant Housing Units | 232 ( 2.8%) |
| Median Home Value | $590,662 |
| Average Home Value | $604,575 |
Housing Distribution
Address Breakdown
Residential
8,527
Single Family
8,332
Multi-Family
195
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
