10118 Little Pond Pl APT 1, Gaithersburg, MD, 20886 | $135/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

10118 Little Pond Pl APT 1, Gaithersburg, MD, 20886 | $135/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1004 sft

13143 Dairymaid Dr #87, Germantown, MD, 20874

3 Bed
2 Bath
1400 sft

868 Quince Orchard Blvd APT 202, Gaithersburg, MD, 20878

2 Bed
2 Bath
1126 sft

788 Quince Orchard Blvd APT 201, Gaithersburg, MD, 20878

1 Bed
1 Bath
748 sft

1422 Northgate Sq #22/1A, Reston, VA, 20190

Nearby investment properties with comparable prices

3 Bed
2 Bath
1417 sft

788 Quince Orchard Blvd APT 202, Gaithersburg, MD, 20878

1 Bed
1 Bath
723 sft

18202 Chalet Dr APT 1, Germantown, MD, 20874

3 Bed
2 Bath
1417 sft

788 Quince Orchard Blvd #20, Gaithersburg, MD, 20878

2 Bed
1 Bath
1004 sft

13143 Dairymaid Dr #87, Germantown, MD, 20874

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 10118 Little Pond Pl APT 1, Gaithersburg, MD, 20886 earns $135/mo cash flow from $1,503/mo rent with a $1,077/mo payment. Total monthly income totals $1,503/mo, and annual cash flow totals $1,614/yr on $72,930 capital. ROI tracks 22.12% on current figures, and rental yield reads 8.2% at a $220,000 purchase. Equity gained on principal adds $1,420/yr, and 5% annual appreciation supports $60,782 over five years. Five-year ROI reaches 114.78% and total cumulative return in cash sums $83,711. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,503/mo property income instead of your personal income.

Condo

Built in 1968

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully renewed 2-bedroom, 2-bathroom condo in the desirable Herons Cove community, offering a gorgeous view of the lake. Thoroughly remodeled with quality in 2025, this home truly shines with warm coats of paint and a bright, open floor plan perfect for modern living. The stunning kitchen features granite countertops, upgraded cabinets, and a stylish backsplashideal for both everyday meals and entertaining. Both bathrooms exude comfort and contemporary elegance with their thoughtful touches. With brand-new LVP flooring throughout, an upgraded electrical panel, HVAC blower, washer, and dryerthis home absolutely welcomes you. An all-inclusive condo fee covers ALL utilities, community pool, and recreation facilities, plus youll enjoy two assigned parking passes for convenience. Public transportation is just outside the community entrance. Fantastically convenient locationjust minutes to Montgomery Village, Lake Whetstone, the NIH campus, I-270 commuter exits, Costco, Sams Club, and the vibrant Kentlands and Rockville Town Square. Experience lakefront living at its finestupdated, stylish, and ready for you to move right in!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20886, Montgomery Village, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,638 (100%)
Owner Occupied HU	8,423 (66.6%)
Renter Occupied HU	3,772 (29.8%)
Vacant Housing Units	443 ( 3.5%)
Median Home Value	$408,841
Average Home Value	$465,457