12051 Gatewater DrPotomacMD20854
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 Potomac at 12051 Gatewater Dr, Potomac, MD, 20854 generates $3,374/mo in rent and, after a $2,619/mo payment, leaves $46/mo in cash flow. Total monthly income is $3,374/mo, and annual cash flow is $553/yr on $176,015 invested. Return on cash invested sits at 20.37% in year one, and rental yield is 7.57% on a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation builds toward $147,811 over five years. Five-year ROI reaches 105.37% and total cumulative return in cash sums $185,464. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,374/mo property income rather than buyer’s personal income.
Townhouse
Built in 1985
1,585 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20854, Potomac, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,393 (100%) |
| Owner Occupied HU | 15,189 (87.3%) |
| Renter Occupied HU | 1,628 ( 9.4%) |
| Vacant Housing Units | 576 ( 3.3%) |
| Median Home Value | $1,109,328 |
| Average Home Value | $1,210,681 |
Housing Distribution
Address Breakdown
Residential
17,621
Single Family
16,983
Multi-Family
638
Businesses
408
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices