10300 Westlake Dr APT 404BethesdaMD20817
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
Investment property for sale in Bethesda at 10300 Westlake Dr APT 404, Bethesda, MD, 20817 offers a 8.29% rental yield on a $264,500 purchase with $1,827/mo rent. Total monthly income registers $1,827/mo, and a $1,295/mo payment leaves $182/mo available for distribution. Annual cash flow reaches $2,178/yr on $87,682 to close, and return on cash invested stands at 22.39% in year one. Equity gained on principal adds $1,707/yr while 5% annual appreciation supports $73,076 over five years. Portfolio math shows five-year ROI at 116.24% and total cumulative return in cash at $101,918. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,827/mo property income against a $1,295/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1962
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20817, Bethesda, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,838 (100%) |
| Owner Occupied HU | 10,944 (79.1%) |
| Renter Occupied HU | 2,269 (16.4%) |
| Vacant Housing Units | 625 ( 4.5%) |
| Median Home Value | $1,190,385 |
| Average Home Value | $1,272,190 |
Housing Distribution
Address Breakdown
Residential
14,729
Single Family
12,383
Multi-Family
2,346
Businesses
625
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices