Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bethesda at 10650 Weymouth St APT 201, Bethesda, MD, 20814 offers a 9.92% rental yield on a $325,000 purchase with $2,688/mo rent. Total monthly income registers $2,688/mo, and a $1,591/mo payment leaves $666/mo available for distribution. Annual cash flow reaches $7,996/yr on $107,738 to close, and return on cash invested stands at 27.33% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 142.7% and total cumulative return in cash at $153,745. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,688/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1964
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20814, Bethesda, MD area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,268 (100%) |
| Owner Occupied HU | 7,697 (39.9%) |
| Renter Occupied HU | 9,305 (48.3%) |
| Vacant Housing Units | 2,266 (11.8%) |
| Median Home Value | $1,095,391 |
| Average Home Value | $1,155,959 |
Residential
17,521
Single Family
7,350
Multi-Family
10,171
Businesses
2,013
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lisa Ma • UnionPlus Realty, Inc.
Mls Name: Bright MLS
Mls ID: #MDMC2203542
