1620 Forbes St, Rockville, MD, 20851 | $335/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
683 sft

1001 N Vermont St APT 506, Arlington, VA, 22201

2 Bed
2 Bath
1223 sft

10073 Windstream Dr UNIT 5, Columbia, MD, 21044

2 Bed
1 Bath
994 sft

1400 S Edgewood St APT 527, Arlington, VA, 22204

5 Bed
5 Bath
- sft

14008 Schaeffer Rd, Germantown, MD, 20874

Nearby investment properties with comparable prices

- Bed
3 Bath
1020 sft

8760 Ravenglass Way, Gaithersburg, MD, 20886

3 Bed
3 Bath
1378 sft

18963 Ferry Landing Cir, Germantown, MD, 20874

3 Bed
3 Bath
2340 sft

5652 Lanteen St, Lanham, MD, 20706

3 Bed
2 Bath
1422 sft

730 Oxford Square Dr, Silver Spring, MD, 20905

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 Rockville at 1620 Forbes St, Rockville, MD, 20851 generates $3,538/mo in rent and, after a $2,521/mo payment, leaves $335/mo in cash flow. Total monthly income is $3,538/mo, and annual cash flow is $4,016/yr on $169,435 invested. Return on cash invested sits at 22.43% in year one, and rental yield is 8.24% on a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 116.38% and total cumulative return in cash sums $197,185. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,538/mo property income rather than buyer’s personal income.

Single Family

Built in 1958

7,700 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20851, Rockville, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,292 (100%)
Owner Occupied HU	2,926 (68.2%)
Renter Occupied HU	1,196 (27.9%)
Vacant Housing Units	170 ( 4.0%)
Median Home Value	$538,949
Average Home Value	$573,892