11206 Ashley Dr, Rockville, MD, 20852 | $196/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1176 sft

10021 Marguerita Ave, Glenn Dale, MD, 20769

1 Bed
1 Bath
850 sft

1626 15th St NW APT 101, Washington, DC, 20009

4 Bed
4 Bath
1893 sft

1059 48th St NE, Washington, DC, 20019

2 Bed
2 Bath
1278 sft

250 Decoverly Dr #425, Gaithersburg, MD, 20878

Nearby investment properties with comparable prices

4 Bed
3 Bath
2416 sft

11200 Lochton St, Upper Marlboro, MD, 20774

3 Bed
2 Bath
1576 sft

2645 S Walter Reed Dr UNIT C, Arlington, VA, 22206

3 Bed
2 Bath
1350 sft

821 Oglethorpe St NE, Washington, DC, 20011

4 Bed
4 Bath
2450 sft

8413 Winding Trl, Laurel, MD, 20724

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 11206 Ashley Dr, Rockville, MD, 20852 listed at $620,000 pairs $4,052/mo rent with a $3,035/mo payment to leave $196/mo cash flow. Total monthly income runs $4,052/mo, and annual cash flow reaches $2,346/yr on $203,980 cash to close. Return on cash invested measures 21.21% in year one, and rental yield registers 7.84% at a $620,000 basis. Equity gained on principal adds $4,001/yr, and annual property appreciation at 5% supports $171,295 by year five. Five-year ROI tracks 109.84% and total cumulative return in cash totals $224,055. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,052/mo property income relative to a $3,035/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1959

8,266 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20852, Rockville, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,582 (100%)
Owner Occupied HU	10,523 (39.6%)
Renter Occupied HU	14,569 (54.8%)
Vacant Housing Units	1,490 ( 5.6%)
Median Home Value	$704,175
Average Home Value	$773,311