12013 Cheyenne 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
Rental property for sale in Gaithersburg at 12013 Cheyenne Rd, Gaithersburg, MD, 20878 generates $4,537/mo in rent and, after a $3,304/mo payment, leaves $339/mo in cash flow. Total monthly income is $4,537/mo, and annual cash flow is $4,063/yr on $222,075 invested. Return on cash invested sits at 21.89% in year one, and rental yield is 8.07% on a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 113.47% and total cumulative return in cash sums $251,991. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,537/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
0.28 Acres 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: Melissa Bernstein • RLAH @properties
Mls Name: Bright MLS
Mls ID: #MDMC2204992