20601 Miracle DrGaithersburgMD20882
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
Rental property for sale in Gaithersburg at 20601 Miracle Dr, Gaithersburg, MD, 20882 generates $5,630/mo in rent and, after a $4,283/mo payment, leaves $188/mo in cash flow. Total monthly income is $5,630/mo, and annual cash flow is $2,252/yr on $287,875 invested. Return on cash invested sits at 20.84% in year one, and rental yield is 7.72% on a $875,000 entry. Equity gained on principal adds $5,646/yr, while 5% annual appreciation builds toward $241,746 over five years. Five-year ROI reaches 107.85% and total cumulative return in cash sums $310,487. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,630/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
1.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20882, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 4,358 (93.4%) |
| Renter Occupied HU | 206 ( 4.4%) |
| Vacant Housing Units | 101 ( 2.2%) |
| Median Home Value | $793,019 |
| Average Home Value | $825,176 |
Housing Distribution
Address Breakdown
Residential
4,712
Single Family
4,712
Multi-Family
0
Businesses
154
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Summerfield • Compass
Mls Name: Bright MLS
Mls ID: #MDMC2212936