2505 Baltimore Rd APT 6RockvilleMD20853
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable and efficiently structured, 2505 Baltimore Rd APT 6, Rockville, MD, 20853 in Rockville is a conservative rental investment at $253,000. Rental yield 8.05%. A 1.49 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $69,899; $2,330/yr in principal paydown supplements. Total projected return: $103,887.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 4.8% |
| Monthly Cash Flow | $(474) | $1,850 |
City averages based on Rockville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,697 |
| Total Monthly Debt Service | $1,473 |
| DSCR Ratio | 1.15x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20853, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,192 (100%) |
| Owner Occupied HU | 8,019 (87.2%) |
| Renter Occupied HU | 949 (10.3%) |
| Vacant Housing Units | 224 ( 2.4%) |
| Median Home Value | $628,118 |
| Average Home Value | $675,970 |
Housing Distribution
Address Breakdown
Residential
9,927
Single Family
9,055
Multi-Family
872
Businesses
91
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
Condo
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20853, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,192 (100%) |
| Owner Occupied HU | 8,019 (87.2%) |
| Renter Occupied HU | 949 (10.3%) |
| Vacant Housing Units | 224 ( 2.4%) |
| Median Home Value | $628,118 |
| Average Home Value | $675,970 |
Housing Distribution
Address Breakdown
Residential
9,927
Single Family
9,055
Multi-Family
872
Businesses
91
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices