20113 Locustdale Dr #304, Germantown, MD, 20876 | $825/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

20113 Locustdale Dr #304, Germantown, MD, 20876 | $825/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1694 sft

12041 Winding Creek Way, Germantown, MD, 20874

8 Bed
10 Bath
8343 sft

2113 Chain Bridge Rd, Vienna, VA, 22182

3 Bed
3 Bath
2300 sft

13804 Lullaby Rd, Germantown, MD, 20874

- Bed
- Bath
- sft

Darnestown Rd, Germantown, MD, 20874

Nearby investment properties with comparable prices

2 Bed
2 Bath
944 sft

11708 Zebrawood Ct, Germantown, MD, 20876

3 Bed
2 Bath
1232 sft

122 Kendrick Pl APT 24, Gaithersburg, MD, 20878

2 Bed
2 Bath
1014 sft

1592 Moorings Dr APT 22B, Reston, VA, 20190

2 Bed
2 Bath
1305 sft

11822 Ashbrook Ct, Germantown, MD, 20876

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 Germantown at 20113 Locustdale Dr #304, Germantown, MD, 20876 uses $119,009 cash to close to unlock $9,904/yr annual cash flow and $825/mo monthly cash flow. Total monthly income runs $3,058/mo, and a $1,757/mo payment keeps the spread at $825/mo. Purchase price stands at $359,000, and rental yield measures 10.22% with $3,058/mo rent. Return on cash invested shows 28.23% in year one, and 5% annual appreciation builds toward $99,185 over five years. Five-year ROI reaches 147.53% and total cumulative return in cash records $175,567. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,058/mo property income covering a $1,757/mo payment rather than investor’s personal income.

Townhouse

Built in 1983

N/A lot

$N/A/sqft

No HOA

More details about the property

Be Home for the Holidays! This beautifully updated townhouse-style condo offers over 1,600 sq. ft. of comfortable living space with high ceilings, two spacious bedrooms, two full baths, and a versatile office/den. Step inside to a bright, open layout featuring a generous living room with a stone fireplace, a dining area overlooking the living space, and a kitchen with granite countertops and classic cabinetry. The seller is even offering a $5,000 credit toward brand-new kitchen appliances, giving you the freedom to choose your perfect set! The primary suite provides ample closet space and a convenient Jack-and-Jill entrance to the full bath. Additional highlights include fresh paint, modern finishes throughout, and abundant natural light from this top-level home. Located in a quiet Germantown community, this property delivers exceptional value, space, and conveniencejust minutes from I-270, Route 355, schools, parks, and shopping. Nearby outdoor destinations include Germantown Town Center Urban Park, Great Seneca Stream Valley Park, and the Maryland SoccerPlex for recreation and fun. Everyday conveniences like Milestone Shopping Center, Germantown Commons, and The Shops at Seneca Meadows offer endless convenience for shopping and dining. Move-in ready and waiting for its new ownerschedule your private tour today and be home for the holidays!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20876, Germantown, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,415 (100%)
Owner Occupied HU	5,573 (66.2%)
Renter Occupied HU	2,600 (30.9%)
Vacant Housing Units	242 ( 2.9%)
Median Home Value	$572,077
Average Home Value	$615,938