12203 Academy Way APT 13, Rockville, MD, 20852 | $152/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

12203 Academy Way APT 13, Rockville, MD, 20852 | $152/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
753 sft

4325 Americana Dr APT 201, Annandale, VA, 22003

4 Bed
4 Bath
2325 sft

1802 N George Mason Dr, Arlington, VA, 22205

4 Bed
4 Bath
2386 sft

6708 Langston Blvd UNIT A, Arlington, VA, 22205

3 Bed
4 Bath
2652 sft

2331 N Van Buren Ct, Arlington, VA, 22205

Nearby investment properties with comparable prices

2 Bed
1 Bath
836 sft

7096 Spring Garden Dr APT 104, Springfield, VA, 22150

2 Bed
2 Bath
1162 sft

1044 Brixton Ct #B, Sterling, VA, 20164

1 Bed
1 Bath
628 sft

7596 Lakeside Village Dr APT A, Falls Church, VA, 22042

2 Bed
2 Bath
894 sft

11659 Stoneview Sq UNIT 99/1B, Reston, VA, 20191

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 Rockville at 12203 Academy Way APT 13, Rockville, MD, 20852 listed at $299,000 pairs $2,011/mo rent with a $1,463/mo payment to leave $152/mo cash flow. Total monthly income runs $2,011/mo, and annual cash flow reaches $1,822/yr on $99,119 cash to close. Return on cash invested measures 21.75% in year one, and rental yield registers 8.07% at a $299,000 basis. Equity gained on principal adds $1,929/yr, and annual property appreciation at 5% supports $82,608 by year five. Five-year ROI tracks 112.74% and total cumulative return in cash totals $111,742. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,011/mo property income relative to a $1,463/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1970

N/A lot

$N/A/sqft

No HOA

More details about the property

Great Opportunity!! 3 Bedrooms and 2 Full Bathrooms in an outstanding location in North Bethesda! Close to all the amenities of Rockville Pike. In the best school district. Rare Top floor unit. Open kitchen and floor plan. All utilities included in the condo fee. This unit should sell quickly so don't miss out.

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