25124 Hickory Ridge LnGaithersburgMD20882
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 25124 Hickory Ridge Ln, Gaithersburg, MD, 20882 earns $762/mo cash flow from $4,307/mo rent with a $2,790/mo payment. Total monthly income totals $4,307/mo, and annual cash flow totals $9,141/yr on $187,530 capital. ROI tracks 24.93% on current figures, and rental yield reads 9.07% at a $570,000 purchase. Equity gained on principal adds $3,678/yr, and 5% annual appreciation supports $157,480 over five years. Five-year ROI reaches 129.8% and total cumulative return in cash sums $243,409. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,307/mo property income instead of your personal income.
Single Family
Built in 1973
0.62 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: Joe Hawkins • Hawkins Real Estate Company
Mls Name: Bright MLS
Mls ID: #MDMC2200124