13506 Derry Glen Ct APT 203, Germantown, MD, 20874 | $765/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

13506 Derry Glen Ct APT 203, Germantown, MD, 20874 | $765/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
664 sft

12958 Centre Park Cir APT 120, Herndon, VA, 20171

1 Bed
1 Bath
664 sft

12909 Centre Park Cir APT 306, Herndon, VA, 20171

3 Bed
5 Bath
3291 sft

17029 Hamilton Station Rd, Hamilton, VA, 20158

1 Bed
1 Bath
810 sft

2204 Westcourt Ln SUITE 116, Herndon, VA, 20170

Nearby investment properties with comparable prices

1 Bed
1 Bath
761 sft

125 Driveway CLUBHOUSE H, Leesburg, VA, 20175

2 Bed
2 Bath
1070 sft

11236 Chestnut Grove Sq APT 34, Reston, VA, 20190

1 Bed
1 Bath
846 sft

1602 Chimney House Rd #1602, Reston, VA, 20190

1 Bed
1 Bath
761 sft

125 Driveway CLUBHOUSE C, Leesburg, VA, 20175

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 Germantown at 13506 Derry Glen Ct APT 203, Germantown, MD, 20874 uses $79,229 cash to close to unlock $9,184/yr annual cash flow and $765/mo monthly cash flow. Total monthly income runs $2,252/mo, and a $1,170/mo payment keeps the spread at $765/mo. Purchase price stands at $239,000, and rental yield measures 11.31% with $2,252/mo rent. Return on cash invested shows 31.5% in year one, and 5% annual appreciation builds toward $66,031 over five years. Five-year ROI reaches 165.08% and total cumulative return in cash records $130,788. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,252/mo property income covering a $1,170/mo payment rather than investor’s personal income.

Condo

Built in 2006

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this inviting 2nd-floor condo featuring beautiful cork flooring, an open layout, and an abundance of natural light throughout. Recently freshly painted from walls to trim, this home feels crisp, clean, and move-in ready. The unit is equipped with a modern tankless hot water heater for energy efficiency, as well as an in-unit washer and dryer for everyday ease. The living space flows seamlessly into the kitchen and dining areas, making it perfect for both relaxing and entertaining. Enjoy access to fantastic community amenities, including a swimming pool, clubhouse, trash removal, snow removal, and your very own private storage locker. Step outside and take advantage of the nearby walking trails, or explore the abundance of shopping, dining, and entertainment options just minutes away. With easy access to major highways, commuting is a breeze.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20874, Germantown, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,362 (100%)
Owner Occupied HU	14,669 (60.2%)
Renter Occupied HU	8,767 (36.0%)
Vacant Housing Units	926 ( 3.8%)
Median Home Value	$481,522
Average Home Value	$561,766