20313 Beaconfield Ter APT 102, Germantown, MD, 20874 | $827/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

20313 Beaconfield Ter APT 102, Germantown, MD, 20874 | $827/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1049 sft

13128 Wonderland Way APT 101, Germantown, MD, 20874

2 Bed
2 Bath
1076 sft

13117 Wonderland Way #4-13-146, Germantown, MD, 20874

2 Bed
2 Bath
863 sft

20217 Shipley Ter UNIT 2-B-101, Germantown, MD, 20874

2 Bed
2 Bath
1073 sft

13107 Briarcliff Ter #2204, Germantown, MD, 20874

Nearby investment properties with comparable prices

1 Bed
1 Bath
735 sft

20950 Timber Ridge Ter UNIT 202, Ashburn, VA, 20147

3 Bed
1 Bath
1004 sft

2334 Freetown Ct UNIT 2/22C, Reston, VA, 20191

1 Bed
1 Bath
810 sft

2204 Westcourt Ln APT 109, Herndon, VA, 20170

1 Bed
1 Bath
556 sft

12921 Centre Park Cir APT 303, Herndon, VA, 20171

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 20313 Beaconfield Ter APT 102, Germantown, MD, 20874 earns $827/mo cash flow from $2,568/mo rent with a $1,370/mo payment. Total monthly income totals $2,568/mo, and annual cash flow totals $9,926/yr on $92,787 capital. ROI tracks 30.61% on current figures, and rental yield reads 11.01% at a $279,900 purchase. Equity gained on principal adds $1,806/yr, and 5% annual appreciation supports $77,331 over five years. Five-year ROI reaches 160.29% and total cumulative return in cash sums $148,729. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,568/mo property income instead of your personal income.

Condo

Built in 1985

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 20313 Beaconfield Ter #102! Park just steps from the entry into the building that takes you to the front door into your new home. Step inside to a home filled with natural light, recessed lighting, and luxury flooring. The main living area offers a large living room with a wood burning fireplace, and an eat-in kitchen. The kitchen features plenty of BRAND NEW cabinets, BRAND NEW granite countertops, BRAND NEW luxury flooring, stainless steel appliances, and a deep stainless sink under a raised breakfast bar with seating for three. Around the corner is a stacked washer/dryer and a sizable secondary bedroom with BRAND NEW carpet and ample closet space. The hallway's full bathroom is newly painted (as of last year) with a new vanity/mirror that are also a year old. Down the hall, the primary boasts a large bedroom with BRAND NEW carpet, two closets, and a private/updated (last year) ensuite offering a beautifully tiled tub surround. From the living room, step out onto a cozy balcony that overlooks the community. This home is move-in ready, ideal for any new homeowner, and is located nearby shopping, restaurants, and commuter routes. You can also find a pickleball court and fishing pond that are both within walking distance! ***All updates and ages of systems/appliances can be found in the listing documents.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20874, Germantown, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,362 (100%)
Owner Occupied HU	14,669 (60.2%)
Renter Occupied HU	8,767 (36.0%)
Vacant Housing Units	926 ( 3.8%)
Median Home Value	$481,522
Average Home Value	$561,766