11925 Bayswater RdGaithersburgMD20878
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
Investment property for sale in Gaithersburg at 11925 Bayswater Rd, Gaithersburg, MD, 20878 uses $197,071 cash to close to unlock $4/yr annual cash flow and $0/mo monthly cash flow. Total monthly income runs $3,726/mo, and a $2,932/mo payment keeps the spread at $0/mo. Purchase price stands at $599,000, and rental yield measures 7.46% with $3,726/mo rent. Return on cash invested shows 20.06% in year one, and 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 103.68% and total cumulative return in cash records $204,322. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,726/mo property income covering a $2,932/mo payment rather than investor’s personal income.
Single Family
Built in 1969
10,000 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: Craig Diemer • Trademark Realty, Inc
Mls Name: Bright MLS
Mls ID: #MDMC2195056