12200 Braxfield Ct APT 10RockvilleMD20852
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 12200 Braxfield Ct APT 10, Rockville, MD, 20852 in Rockville deserves attention. This $240,000 property earns $2,146/mo in rent, a 10.73% gross yield, and nets $653/mo after the $1,079/mo payment. DSCR 1.99 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $66,308 compounds alongside $2,210/yr in yearly equity build, for a total cumulative return of $133,086.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 4.8% |
| Monthly Cash Flow | $653 | $1,850 |
City averages based on Rockville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,146 |
| Total Monthly Debt Service | $1,397 |
| DSCR Ratio | 1.54x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1980
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 |
Housing Distribution
Address Breakdown
Residential
24,199
Single Family
8,792
Multi-Family
15,407
Businesses
2,444
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
Condo
Built in 1980
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 |
Housing Distribution
Address Breakdown
Residential
24,199
Single Family
8,792
Multi-Family
15,407
Businesses
2,444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices