19600 Brassie Pl #12AGaithersburgMD20886
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 19600 Brassie Pl #12A, Gaithersburg, MD, 20886 offers a 11.22% rental yield on a $369,000 purchase with $3,451/mo rent. Total monthly income registers $3,451/mo, and a $1,806/mo payment leaves $1,156/mo available for distribution. Annual cash flow reaches $13,873/yr on $122,324 to close, and return on cash invested stands at 31.25% in year one. Equity gained on principal adds $2,381/yr while 5% annual appreciation supports $101,948 over five years. Portfolio math shows five-year ROI at 163.73% and total cumulative return in cash at $200,283. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,451/mo property income against a $1,806/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1973
N/A 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: Bryant Ferreira • HomeSmart
Mls Name: Bright MLS
Mls ID: #MDMC2202852