18304 Swan Stream Dr, Gaithersburg, MD, 20877 | 7.14% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

18304 Swan Stream Dr, Gaithersburg, MD, 20877 | 7.14% Rental Yield | Ziffy

Off market

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
4 Bath
1890 sft

297 Chelmsford Ct, Sterling, VA, 20165

3 Bed
4 Bath
1972 sft

43111 Gatwick Sq, Ashburn, VA, 20147

3 Bed
3 Bath
1610 sft

43595 McDowell Sq, Leesburg, VA, 20176

3 Bed
4 Bath
1158 sft

3002 Talking Rock Dr, Fairfax, VA, 22031

Nearby investment properties with comparable prices

3 Bed
3 Bath
2214 sft

42621 Capitol View Ter, Ashburn, VA, 20148

2 Bed
4 Bath
2156 sft

45571 Trestle Ter, Sterling, VA, 20166

3 Bed
3 Bath
2120 sft

47 Dufief Ct, Gaithersburg, MD, 20878

3 Bed
3 Bath
2055 sft

508 Kalmia Sq NE, Leesburg, VA, 20176

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 18304 Swan Stream Dr, Gaithersburg, MD, 20877 generates $3,419/mo in rent, after a $2,814/mo payment. Total monthly income is $3,419/mo. Return on cash invested sits at 19.07% in year one, and rental yield is 7.14% on a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 98.35% and total cumulative return in cash sums $186,047. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,419/mo property income rather than buyer’s personal income.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA

More details about the property

Lovely split foyer with separate lower level apartment for potential rental income or multi-family living. So many updates this year: new kitchen cabinets, sink, backsplash, countertops, vinyl flooring, carpet, appliances upstairs, new windows upstairs and electrical upgrades. Roof replaced in 2024. The open floor plan on the main level is bright with natural light enhanced by the cathedral ceilings. The large dining room/kitchen combination offers updated lighting fixtures, granite counters, island with breakfast bar and stainless steel appliances. The main level has 3 bedrooms and 2 full baths, the owner bedroom has a bath ensuite. The lower level has a separate entrance in the back with a partial kitchen (stove shown in photos has been removed), full bath and living space that features a fireplace. The deck is accessible from the kitchen and yard and overlooks a fenced yard with mature trees and a shed. There is off street parking in the driveway and a covered entryway. School assignments are to Mill Creek ES, Shady Grove MS and Magruder HS. Great location off Woodfield Rd and Muncaster Mill Rd, close to shopping in Flower Hill. One block walk to bus service on routes 57, 58 and 90 to Shady Grove Metro, which is just 3 miles away. Available immediately. One month rent for deposit. No Smoking. Pets on Case by Case Basis

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