17610 Larchmont TerGaithersburgMD20877
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 17610 Larchmont Ter, Gaithersburg, MD, 20877 offers a 9.46% rental yield on a $410,000 purchase with $3,232/mo rent. Total monthly income registers $3,232/mo, and a $2,007/mo payment leaves $682/mo available for distribution. Annual cash flow reaches $8,181/yr on $135,915 to close, and return on cash invested stands at 25.93% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,275 over five years. Portfolio math shows five-year ROI at 135.15% and total cumulative return in cash at $183,695. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,232/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1976
1,530 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
13,663
Single Family
6,259
Multi-Family
7,404
Businesses
1,496
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jose Rodriguez • Smart Realty, LLC
Mls Name: Bright MLS
Mls ID: #MDMC2214964