20600 Bell Bluff RdGaithersburgMD20879
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 20600 Bell Bluff Rd, Gaithersburg, MD, 20879 listed at $759,000 pairs $5,518/mo rent with a $3,715/mo payment to leave $797/mo cash flow. Total monthly income runs $5,518/mo, and annual cash flow reaches $9,568/yr on $249,711 cash to close. Return on cash invested measures 23.89% in year one, and rental yield registers 8.72% at a $759,000 basis. Equity gained on principal adds $4,898/yr, and annual property appreciation at 5% supports $209,698 by year five. Five-year ROI tracks 124.21% and total cumulative return in cash totals $310,175. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,518/mo property income relative to a $3,715/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20879, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,205 (100%) |
| Owner Occupied HU | 6,451 (70.1%) |
| Renter Occupied HU | 2,501 (27.2%) |
| Vacant Housing Units | 253 ( 2.7%) |
| Median Home Value | $510,078 |
| Average Home Value | $599,379 |
Housing Distribution
Address Breakdown
Residential
8,988
Single Family
6,718
Multi-Family
2,270
Businesses
1,210
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jim Shebest • Coldwell Banker Realty
Mls Name: Bright MLS
Mls ID: #MDMC2208964