1111 Edmonston Dr, Rockville, MD, 20851 | $599/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2992 sft

4301 Ord St NE, Washington, DC, 20019

3 Bed
3 Bath
1836 sft

9339 Kendal Cir, Laurel, MD, 20723

4 Bed
3 Bath
1102 sft

2803 Keating St, Temple Hills, MD, 20748

4 Bed
2 Bath
1776 sft

3815 71st Ave, Hyattsville, MD, 20784

Nearby investment properties with comparable prices

- Bed
3 Bath
1020 sft

8760 Ravenglass Way, Gaithersburg, MD, 20886

2 Bed
2 Bath
1426 sft

19465 Promenade Dr, Leesburg, VA, 20176

3 Bed
3 Bath
1378 sft

18963 Ferry Landing Cir, Germantown, MD, 20874

3 Bed
3 Bath
2340 sft

5652 Lanteen St, Lanham, MD, 20706

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 Rockville at 1111 Edmonston Dr, Rockville, MD, 20851 uses $169,435 cash to close to unlock $7,184/yr annual cash flow and $599/mo monthly cash flow. Total monthly income runs $3,802/mo, and a $2,521/mo payment keeps the spread at $599/mo. Purchase price stands at $515,000, and rental yield measures 8.86% with $3,802/mo rent. Return on cash invested shows 24.3% in year one, and 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 126.4% and total cumulative return in cash records $214,165. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,802/mo property income covering a $2,521/mo payment rather than investor’s personal income.

Single Family

Built in 1947

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20851, Rockville, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,292 (100%)
Owner Occupied HU	2,926 (68.2%)
Renter Occupied HU	1,196 (27.9%)
Vacant Housing Units	170 ( 4.0%)
Median Home Value	$538,949
Average Home Value	$573,892