Unit E -Lily 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
Rental property for sale in Bowie at Unit E -Lily Plan, Beechfield Manors | Active Adult 55+: Heritage Condos | Act, Bowie, MD, 20720 priced at $410,990 pairs $4,080/mo rent with $1,523/mo cash flow after a $2,012/mo payment. Total monthly income equals $4,080/mo, and annual cash flow comes to $18,281/yr on $136,243 invested. Return on cash invested is 33.33% in year one, and rental yield stands at 11.91% on a $410,990 basis. Equity gained on principal adds $2,652/yr, and 5% annual appreciation accumulates to $113,549 by year five. Five-year ROI measures 174.86% and total cumulative return in cash reaches $238,234. For financing, Ziffy Mortgage’s DSCR program evaluates $4,080/mo property income against a $2,012/mo payment instead of your W2s, 1099s, or Tax returns.
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
