14654 Bauer Dr #14654RockvilleMD20853
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Rockville at 14654 Bauer Dr #14654, Rockville, MD, 20853 generates $3,564/mo in rent and, after a $2,031/mo payment, leaves $983/mo in cash flow. Total monthly income is $3,564/mo, and annual cash flow is $11,797/yr on $137,573 invested. Return on cash invested sits at 28.48% in year one, and rental yield is 10.31% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 148.89% and total cumulative return in cash sums $204,837. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,564/mo property income rather than buyer’s personal income.
Townhouse
Built in 1969
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20853, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,192 (100%) |
| Owner Occupied HU | 8,019 (87.2%) |
| Renter Occupied HU | 949 (10.3%) |
| Vacant Housing Units | 224 ( 2.4%) |
| Median Home Value | $628,118 |
| Average Home Value | $675,970 |
Housing Distribution
Address Breakdown
Residential
9,927
Single Family
9,055
Multi-Family
872
Businesses
91
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices