18321 Swan Stream DrGaithersburgMD20877
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 18321 Swan Stream Dr, Gaithersburg, MD, 20877 listed at $535,000 pairs $3,536/mo rent with a $2,619/mo payment to leave $208/mo cash flow. Total monthly income runs $3,536/mo, and annual cash flow reaches $2,497/yr on $176,015 cash to close. Return on cash invested measures 21.48% in year one, and rental yield registers 7.93% at a $535,000 basis. Equity gained on principal adds $3,452/yr, and annual property appreciation at 5% supports $147,811 by year five. Five-year ROI tracks 111.29% and total cumulative return in cash totals $195,892. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,536/mo property income relative to a $2,619/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
5,999 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: Kassandra Cardozo • Spring Hill Real Estate, LLC.
Mls Name: Bright MLS
Mls ID: #MDMC2202482