11924 Darnestown Rd APT 101, Gaithersburg, MD, 20878 | $1,105/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

11924 Darnestown Rd APT 101, Gaithersburg, MD, 20878 | $1,105/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1626 sft

43890 Hickory Corner Ter UNIT 103, Ashburn, VA, 20147

3 Bed
3 Bath
1304 sft

4038 Spring Run Ct UNIT 7A, Chantilly, VA, 20151

2 Bed
4 Bath
1812 sft

3760 Mazewood Ln, Fairfax, VA, 22033

2 Bed
2 Bath
1982 sft

11272 Harbor Ct #1272, Reston, VA, 20191

Nearby investment properties with comparable prices

1 Bed
1 Bath
759 sft

11800 Sunset Hills Rd UNIT 1125, Reston, VA, 20190

2 Bed
2 Bath
1038 sft

19375 Cypress Ridge Ter UNIT 804, Leesburg, VA, 20176

2 Bed
2 Bath
1196 sft

19385 Cypress Ridge Ter UNIT 508, Leesburg, VA, 20176

2 Bed
1 Bath
968 sft

14370 Gringsby Ct, Centreville, VA, 20120

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 Gaithersburg at 11924 Darnestown Rd APT 101, Gaithersburg, MD, 20878 offers a 11.25% rental yield on a $350,000 purchase with $3,282/mo rent. Total monthly income registers $3,282/mo, and a $1,713/mo payment leaves $1,105/mo available for distribution. Annual cash flow reaches $13,263/yr on $116,025 to close, and return on cash invested stands at 31.34% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 164.21% and total cumulative return in cash at $190,526. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,282/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to your sunlit 1,088 sq ft condo in the North Potomac Village! It is located on the 1st floor of a building built in 2005, designed for residents aged 62 and older or those with disabilities . This spacious 2-bedroom, 2-bath home features a balcony off the living room, making it an ideal space to settle down. Units in this community are rare, especially corner units like this one, which benefits from abundant natural light and a move-in ready condition, having been freshly painted with new carpet installed. The unit comes with an underground garage space (# P-7), providing convenience and protection! The building offers a secure, coded entrance, and an elevator to make visiting friends and neighbors on other floors easy. Enjoy access to community amenities, including a dining/party room great for gatherings, a cozy reading room with a fireplace, a computer center, and a small gym. Additional parking is available around the building. The location is fantastic, situated directly across from the lively Kentlands area, which boasts numerous shops and restaurants.

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

Price History

Date	Event	Price
No price history data available

Tax History

Date	Tax Paid	Tax Increase Rate	Value	Value Increase Rate
No tax history data available

Nearby investment properties with comparable rents

2 Bed
3 Bath
1626 sft

43890 Hickory Corner Ter UNIT 103, Ashburn, VA, 20147

3 Bed
3 Bath
1304 sft

4038 Spring Run Ct UNIT 7A, Chantilly, VA, 20151

2 Bed
4 Bath
1812 sft

3760 Mazewood Ln, Fairfax, VA, 22033

2 Bed
2 Bath
1982 sft

11272 Harbor Ct #1272, Reston, VA, 20191

Nearby investment properties with comparable prices

1 Bed
1 Bath
759 sft

11800 Sunset Hills Rd UNIT 1125, Reston, VA, 20190

2 Bed
2 Bath
1038 sft

19375 Cypress Ridge Ter UNIT 804, Leesburg, VA, 20176

2 Bed
2 Bath
1196 sft

19385 Cypress Ridge Ter UNIT 508, Leesburg, VA, 20176

2 Bed
1 Bath
968 sft

14370 Gringsby Ct, Centreville, VA, 20120

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Facts & Features

General Information

Type: Condo
Year Built: 2005
Architectural Style: N/A
Building Area: N/A
Living Area: N/A
Property Condition: N/A

Features & Amenities

Heating: N/A
Cooling: N/A
Flooring: N/A
Interior Features: N/A
Exterior Features: N/A
Parking Features: Garage Door Opener, Covered, Inside Entrance, Underground, Garage

Location

City: Gaithersburg
State: MD
Subdivision: N/A
Lot Size: N/A
Lot Features: N/A
View: N/A

HOA & Fees

HOA Fee: N/A
Association Fee: N/A
Fees & Dues: N/A
Association Amenities: N/A
Association Fee Includes: N/A

Utilities

Utilities: N/A
Sewer: N/A
Water Source: N/A
Road Surface Type: N/A

School Information

Elementary School: N/A
Middle School: N/A
High School: N/A

Listed by: Nawal Tahri-Joutey • RE/MAX Realty Group

Mls Name: Bright MLS

Mls ID: #MDMC2190602

11924 Darnestown Rd APT 101,Gaithersburg,MD,20878

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Ziffy AI Summary

Investment Highlights

More details about the property

Neighborhood Data

Housing Distribution

Housing Statistics

Housing Distribution

Address Breakdown

Price History

Tax History

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Facts & Features

General Information

Features & Amenities

Location

HOA & Fees

Utilities

School Information

11924 Darnestown Rd APT 101GaithersburgMD20878