10 Brian Ct #242, Gaithersburg, MD, 20877 | $856/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10 Brian Ct #242, Gaithersburg, MD, 20877 | $856/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1984 sft

42550 Sunset Ridge Sq, Ashburn, VA, 20148

2 Bed
2 Bath
1464 sft

2903 Saintsbury Plz APT 405, Fairfax, VA, 22031

2 Bed
2 Bath
1153 sft

7761 Inversham Dr APT 247, Falls Church, VA, 22042

2 Bed
2 Bath
1153 sft

7757 Inversham Dr APT 238, Falls Church, VA, 22042

Nearby investment properties with comparable prices

3 Bed
2 Bath
1176 sft

96 Adams Dr NE #49, Leesburg, VA, 20176

3 Bed
2 Bath
1140 sft

126 N Baylor Dr, Sterling, VA, 20164

3 Bed
2 Bath
1040 sft

109 Fort Evans Rd SE APT A, Leesburg, VA, 20175

3 Bed
2 Bath
1119 sft

10007 Vanderbilt Cir APT 8-6, Rockville, MD, 20850

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

Investment property for sale in Gaithersburg at 10 Brian Ct #242, Gaithersburg, MD, 20877 listed at $359,900 pairs $3,095/mo rent with a $1,762/mo payment to leave $856/mo cash flow. Total monthly income runs $3,095/mo, and annual cash flow reaches $10,274/yr on $119,307 cash to close. Return on cash invested measures 28.52% in year one, and rental yield registers 10.32% at a $359,900 basis. Equity gained on principal adds $2,322/yr, and annual property appreciation at 5% supports $99,434 by year five. Five-year ROI tracks 149.08% and total cumulative return in cash totals $177,866. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,095/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1974

1 sqft lot

$N/A/sqft

No HOA

More details about the property

Neighborhood Data

Neighborhood data shown for ZIP Code: 20877, Gaithersburg, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,773 (100%)
Owner Occupied HU	5,608 (40.7%)
Renter Occupied HU	7,448 (54.1%)
Vacant Housing Units	717 ( 5.2%)
Median Home Value	$533,944
Average Home Value	$545,024