21316 Golf Estates 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
Investment property for sale in Gaithersburg at 21316 Golf Estates Dr, Gaithersburg, MD, 20882 offers a 7.95% rental yield on a $1,114,000 purchase with $7,378/mo rent. Total monthly income registers $7,378/mo, and a $5,452/mo payment leaves $395/mo available for distribution. Annual cash flow reaches $4,739/yr on $360,936 to close, and return on cash invested stands at 21.68% in year one. Equity gained on principal adds $7,188/yr while 5% annual appreciation supports $307,778 over five years. Portfolio math shows five-year ROI at 112.35% and total cumulative return in cash at $405,527. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,378/mo property income against a $5,452/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
2.02 Acres lot
$N/A/sqft
$55 monthly 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A