1503 Tanyard Hill RdGaithersburgMD20879
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
Investment property for sale in Gaithersburg at 1503 Tanyard Hill Rd, Gaithersburg, MD, 20879 offers a 9.24% rental yield on a $395,000 purchase with $3,043/mo rent. Total monthly income registers $3,043/mo, and a $1,933/mo payment leaves $587/mo available for distribution. Annual cash flow reaches $7,040/yr on $130,943 to close, and return on cash invested stands at 25.29% in year one. Equity gained on principal adds $2,549/yr while 5% annual appreciation supports $109,131 over five years. Portfolio math shows five-year ROI at 131.72% and total cumulative return in cash at $172,482. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,043/mo property income against a $1,933/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1980
1,804 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20879, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,205 (100%) |
| Owner Occupied HU | 6,451 (70.1%) |
| Renter Occupied HU | 2,501 (27.2%) |
| Vacant Housing Units | 253 ( 2.7%) |
| Median Home Value | $510,078 |
| Average Home Value | $599,379 |
Housing Distribution
Address Breakdown
Residential
8,988
Single Family
6,718
Multi-Family
2,270
Businesses
1,210
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Arman Khastou • Realty Advantage of Maryland LLC
Mls Name: Bright MLS
Mls ID: #MDMC2201916