18905 Smoothstone Way #I-3, Gaithersburg, MD, 20886 | $187/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

18905 Smoothstone Way #I-3, Gaithersburg, MD, 20886 | $187/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1004 sft

13135 Dairymaid Dr #101, Germantown, MD, 20874

2 Bed
1 Bath
980 sft

11260 Chestnut Grove Sq APT 339, Reston, VA, 20190

2 Bed
2 Bath
1260 sft

13139 Dairymaid Dr APT 103, Germantown, MD, 20874

2 Bed
2 Bath
1070 sft

11236 Chestnut Grove Sq APT 34, Reston, VA, 20190

Nearby investment properties with comparable prices

2 Bed
1 Bath
968 sft

12201 Peach Crest Dr #901, Germantown, MD, 20874

1 Bed
1 Bath
839 sft

11619 Vantage Hill Rd UNIT 1A, Reston, VA, 20190

2 Bed
2 Bath
1008 sft

18800 Pine Ridge Ln #1, Germantown, MD, 20874

1 Bed
1 Bath
626 sft

1504 Lincoln Way APT 302, Mc Lean, VA, 22102

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

Investment property for sale in Gaithersburg at 18905 Smoothstone Way #I-3, Gaithersburg, MD, 20886 uses $82,875 cash to close to unlock $2,241/yr annual cash flow and $187/mo monthly cash flow. Total monthly income runs $1,742/mo, and a $1,224/mo payment keeps the spread at $187/mo. Purchase price stands at $250,000, and rental yield measures 8.36% with $1,742/mo rent. Return on cash invested shows 22.61% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 117.38% and total cumulative return in cash records $97,282. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,742/mo property income covering a $1,224/mo payment rather than investor’s personal income.

Condo

Built in 1968

N/A lot

$N/A/sqft

No HOA

More details about the property

Well-maintained 2-bedroom, 2-full-bath condo in the sought-after Herons Cove community. Features LVP flooring throughout, an updated kitchen and bathrooms, and a spacious, sun-filled living room with floor-to-ceiling windows. Modern light fixtures and a full-size stacked Samsung washer and dryer. Freshly painted and move-in ready. Condo fee includes all utilities. Conveniently located near shopping, restaurants, and the library, with public transportation nearby and easy access to major highways.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20886, Montgomery Village, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,638 (100%)
Owner Occupied HU	8,423 (66.6%)
Renter Occupied HU	3,772 (29.8%)
Vacant Housing Units	443 ( 3.5%)
Median Home Value	$408,841
Average Home Value	$465,457