11800 Old Georgetown Rd APT 1212, North Bethesda, MD, 20852 | $1,014/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1108 sft

2225 Lovedale Ln #303A, Reston, VA, 20191

2 Bed
4 Bath
1562 sft

14219 Castle Blvd #126-18, Silver Spring, MD, 20904

2 Bed
2 Bath
1612 sft

44465 Chamberlain Ter UNIT 103, Ashburn, VA, 20147

Currently Rented+ 1 more

5 Bed
4 Bath
1850 sft

27 Hunters Gate Ct, Silver Spring, MD, 20904

Nearby investment properties with comparable prices

2 Bed
2 Bath
1081 sft

7401 Westlake Ter APT 1408, Bethesda, MD, 20817

3 Bed
4 Bath
2160 sft

15650 Millbrook Ln #36, Laurel, MD, 20707

1 Bed
1 Bath
881 sft

307 Yoakum Pkwy APT 1801, Alexandria, VA, 22304

2 Bed
1 Bath
986 sft

205 Yoakum Pkwy UNIT 1218, Alexandria, VA, 22304

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 North Bethesda at 11800 Old Georgetown Rd APT 1212, North Bethesda, MD, 20852 offers a 10.51% rental yield on a $399,000 purchase with $3,496/mo rent. Total monthly income registers $3,496/mo, and a $1,953/mo payment leaves $1,014/mo available for distribution. Annual cash flow reaches $12,172/yr on $132,269 to close, and return on cash invested stands at 29.11% in year one. Equity gained on principal adds $2,575/yr while 5% annual appreciation supports $110,236 over five years. Portfolio math shows five-year ROI at 152.25% and total cumulative return in cash at $201,374. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,496/mo property income against a $1,953/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

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