115 Johnson Meadow StGaithersburgMD20878
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
Rental property for sale in Gaithersburg at 115 Johnson Meadow St, Gaithersburg, MD, 20878 priced at $820,000 converts $4,682/mo rent into after a $4,013/mo obligation. Total monthly income equals $4,682/mo. Return on cash invested prints 18.2% in year one, and rental yield reads 6.85% against a $820,000 entry. Equity gained on principal adds $5,291/yr, while 5% annual appreciation compiles into $226,551 by year five. Five-year ROI reaches 93.7% and total cumulative return in cash sums $252,791. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,682/mo property income covering a $4,013/mo payment, not borrower’s personal income.
Townhouse
Built in 2021
2,544 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20878, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,989 (100%) |
| Owner Occupied HU | 16,942 (65.2%) |
| Renter Occupied HU | 7,976 (30.7%) |
| Vacant Housing Units | 1,071 ( 4.1%) |
| Median Home Value | $773,183 |
| Average Home Value | $802,412 |
Housing Distribution
Address Breakdown
Residential
25,808
Single Family
18,639
Multi-Family
7,169
Businesses
1,096
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jing He • UnionPlus Realty, Inc.
Mls Name: Bright MLS
Mls ID: #MDMC2191026