








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Gaithersburg at 124 Kepler Dr, Gaithersburg, MD, 20878 priced at $965,000 converts $5,056/mo rent into after a $4,723/mo obligation. Total monthly income equals $5,056/mo. Return on cash invested prints 16.49% in year one, and rental yield reads 6.29% against a $965,000 entry. Equity gained on principal adds $6,227/yr, while 5% annual appreciation compiles into $266,612 by year five. Five-year ROI reaches 84.5% and total cumulative return in cash sums $268,267. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,056/mo property income covering a $4,723/mo payment, not borrower’s personal income.
Townhouse
Built in 2016
1,300 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20878, Gaithersburg, MD area.
| 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 |
Residential
25,808
Single Family
18,639
Multi-Family
7,169
Businesses
1,096
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Tracy Tkac • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #MDMC2196656