19037 Capehart DrGaithersburgMD20886
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 19037 Capehart Dr, Gaithersburg, MD, 20886 earns $192/mo cash flow from $2,693/mo rent with a $1,968/mo payment. Total monthly income totals $2,693/mo, and annual cash flow totals $2,308/yr on $133,263 capital. ROI tracks 21.64% on current figures, and rental yield reads 8.04% at a $402,000 purchase. Equity gained on principal adds $2,594/yr, and 5% annual appreciation supports $111,065 over five years. Five-year ROI reaches 112.19% and total cumulative return in cash sums $149,504. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,693/mo property income instead of your personal income.
Townhouse
Built in 1971
2,054 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
12,603
Single Family
9,660
Multi-Family
2,943
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mr. Rashid • Northrop Realty
Mls Name: Bright MLS
Mls ID: #MDMC2203200