11800 Old Georgetown Rd APT 1207North BethesdaMD20852
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowHigh DSCR is a competitive advantage at closing. 11800 Old Georgetown Rd APT 1207, North Bethesda, MD, 20852 in North Bethesda achieves 1.87, rent of $3,406/mo covers the $1,821/mo payment 1.5x over at $405,000. Rental yield 10.09%. That makes it both an efficient operational hold and a straightforward underwrite for Ziffy Mortgage's DSCR program. No domestic credit history or income documentation required. Appreciation at 5%/yr adds $111,894 over five years, with $3,730/yr in principal reduction bringing total projected return to $210,739.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 5.7% |
| Monthly Cash Flow | $(111) | $450 |
City averages based on North Bethesda market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,406 |
| Total Monthly Debt Service | $2,358 |
| DSCR Ratio | 1.44x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1999
N/A 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 |
Housing Distribution
Address Breakdown
Residential
24,199
Single Family
8,792
Multi-Family
15,407
Businesses
2,444
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
Condo
Built in 1999
N/A 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 |
Housing Distribution
Address Breakdown
Residential
24,199
Single Family
8,792
Multi-Family
15,407
Businesses
2,444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Pascale Karam • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #MDMC2213770