← All listings
$415,000.00
Investor duplex, both units leased
301 Maple Ave, Capitol Heights, MD 20743
4
beds
2
baths
2,000
sqft
1965
built
Turnkey duplex, two 2-bed units, both rented. Great cash-flow play for an investor.
M
Mocha analysis
Owner-occupant play: rent would not fully cover the mortgage at 20% down.
Est. monthly
$2,668.24
P&I + tax + ins + HOA
20% down
$83,000.00
Cap rate
5.0%
if rented at market
Cash-on-cash
-5.8%
Price / sqft
$207.50
Est. market rent
$2,905.00/mo
Monthly cash flow
-$463.58
Mortgage P&I
$2,206.58/mo
Mocha estimate at 6.99% / 30-yr, 20% down. Not financial advice. Connect a lender for exact figures.
Schedule a tour or make an offer
Listed by Lum Ngwa
By submitting, you agree to receive transactional texts from AkongNe about this inquiry. Msg and data rates may apply. Reply STOP to opt out, HELP for help.