128 Deer Park Way, Gaithersburg, MD, 20877 | $78/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

128 Deer Park Way, Gaithersburg, MD, 20877 | $78/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
910 sft

22706 Blue Elder Ter UNIT 304, Brambleton, VA, 20148

1 Bed
1 Bath
924 sft

10328 Sager Ave UNIT 124, Fairfax, VA, 22030

2 Bed
2 Bath
1000 sft

20985 Timber Ridge Ter UNIT 303, Ashburn, VA, 20147

1 Bed
1 Bath
754 sft

12000 Market St APT 232, Reston, VA, 20190

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
1 Bath
996 sft

11920 Roan Ln, Gaithersburg, MD, 20878

2 Bed
2 Bath
1175 sft

12921 Centre Park Cir APT 102, Herndon, VA, 20171

2 Bed
2 Bath
1168 sft

19350 Magnolia Grove Sq UNIT 303, Lansdowne, VA, 20176

2 Bed
2 Bath
1141 sft

11557 Rolling Green Ct APT 301, 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 Gaithersburg at 128 Deer Park Way, Gaithersburg, MD, 20877 with 5% annual appreciation on a $399,000 basis while $2,560/mo rent supports operations. Total monthly income totals $2,560/mo and a $1,953/mo payment preserves $78/mo for cash returns. Annual cash flow comes to $940/yr on $132,269 deployed, and return on cash invested reaches 20.62% in year one. Equity gained on principal adds $2,575/yr, and five-year appreciation sums $110,236 alongside rental yield of 7.7%. Five-year ROI measures 106.71% and total cumulative return in cash totals $141,146.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,560/mo property income versus a $1,953/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 1984

1,550 sqft lot

$N/A/sqft

No HOA

More details about the property

Fabulous opportunity for an investor or end user. This home has been meticulously maintained and cared for by its original owners for 41 years. Sited in a rarely available tucked away enclave, this 3-story, townhome, with fantastic bones and parking for 2 ,is the PERFECT scenario to move right in, update for yourself, or what a fantastic opportunity for an investor that does not want a heavy lift renovation! MAIN LEVEL FEATURES: Hardwood floors; entry foyer with view of lovely rear yard; large Living Room with bay window; open, formal Dining Room; Kitchen with room for informal dining, pantry, updated appliances and sliding glass doors to large deck with built-in seating; discreetly placed Powder Room. UPPER LEVEL FEATURES: Primary Suite with 2 large windows, ceiling fan, huge wall-length closet, 2nd closet, and Full Bath #1, Bedroom #2 has ceiling fan, large closet and double window, Bedroom #3 with closet and window, Full Bath #2 with tub. LOWER LEVEL FEATURES: Large Family Room with wood burning Fireplace, Powder Room #2; sliding doors to lower level deck; large Laundry/Utility Room; under stair storage. OTHER FEATURES: Fully fenced rear yard; 2 reserved parking spaces (at front door); community Pool; minutes to I-270 , Shady Grove Metro , and the MARC station. Quick trip to grocery stores (Giant, Safeway and Aldi), convenience stores, and fine or casual Dining.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20877, Gaithersburg, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,773 (100%)
Owner Occupied HU	5,608 (40.7%)
Renter Occupied HU	7,448 (54.1%)
Vacant Housing Units	717 ( 5.2%)
Median Home Value	$533,944
Average Home Value	$545,024