138 Duvall Ln APT 301, Gaithersburg, MD, 20877 | $279/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

138 Duvall Ln APT 301, Gaithersburg, MD, 20877 | $279/mo Cash Flow | Ziffy

For Sale

Airbnb Potential

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
657 sft

1951 Sagewood Ln APT 118, Reston, VA, 20191

1 Bed
1 Bath
904 sft

9708 Kingsbridge Dr APT 303, Fairfax, VA, 22031

1 Bed
1 Bath
676 sft

420 E Cornell Dr UNIT 8, Sterling, VA, 20164

1 Bed
1 Bath
879 sft

9701 Fields Rd APT 2208, Gaithersburg, MD, 20878

Nearby investment properties with comparable prices

1 Bed
1 Bath
649 sft

1951 Sagewood Ln #14, Reston, VA, 20191

1 Bed
1 Bath
768 sft

1900 Lyttonsville Rd APT 605, Silver Spring, MD, 20910

- Bed
1 Bath
525 sft

11400 Washington Plz W APT 205, Reston, VA, 20190

1 Bed
1 Bath
657 sft

1951 Sagewood Ln APT 118, 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

Rental property for sale in Gaithersburg at 138 Duvall Ln APT 301, Gaithersburg, MD, 20877 generates $1,471/mo in rent and, after a $938/mo payment, leaves $279/mo in cash flow. Total monthly income is $1,471/mo, and annual cash flow is $3,350/yr on $63,515 invested. Return on cash invested sits at 25.18% in year one, and rental yield is 9.21% on a $191,600 entry. Equity gained on principal adds $1,236/yr, while 5% annual appreciation builds toward $52,936 over five years. Five-year ROI reaches 131.23% and total cumulative return in cash sums $83,351. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,471/mo property income rather than buyer’s personal income.

Condo

Built in 1976

N/A lot

$N/A/sqft

No HOA

More details about the property

Premium Condominium All Utilities Included in HOA fee! Welcome to an exceptional living space nestled in one of Gaithersburg's most desirable condominium communities. This elegantly upgraded 2-bedroom + large den unit offers the same square footage as many 3-bedroom units in the community, providing spacious flexibility. While legally a 2-bedroom, the additional fully enclosed den serves as a perfect office, nursery, or guest room just as others in the community have adapted their spaces by converting it into a third bedroom. Unit Features and Premium Upgrades WITH 2 BEDROOMS AND 2 FULL BATHROOMS. The entire house was remodeled with premium finishing 5 years ago. This beautifully maintained home showcases high-end renovations that elevate everyday living: 16 custom recessed LED lights with dimmers for customizable ambiance with dual ceiling fans for comfort and energy efficiency to provide consistent airflow within the unit from any of the pictures available. Elegant vanity lighting in every bathroom Luxuriously remodeled bathrooms with Italian tiles and marble finishes Delta waterfall faucets for a spa-like touch Gourmet kitchen with sleek stainless steel appliances and modern light gray cabinetry White & grey granite countertops, continuing seamlessly from kitchen to the natural wood-burning fireplace Contemporary light gray plank flooring throughout A designer chandelier in the breakfast nook for a touch of elegance This unit offers a rare combination of charm, luxury, and practicality an elevated living experience that is beautifully captured in the video tour linked above. Resort-Like Amenities & Community Living This home is part of a well-managed, quiet, and welcoming community that offers: Access to a private swimming pool, perfect for relaxing during summer months Well-kept landscaping and common areas maintained by a proactive management team Ample parking and secure building access. There is a swimming pool within the community and security. A close-knit community feel while remaining minutes away from major conveniences Unbeatable Gaithersburg Location Located at the crossroads of comfort and convenience, this home offers easy access to: Shady Grove Metro Station, I-270, and ICC Top-tier shopping and dining at Rio, Crown, and Kentlands Parks, fitness trails, and recreational centers Public bus routes and commuter-friendly infrastructure

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