25206 Bonny Brook LnLaytonsvilleMD20882
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
Total monthly income runs $4,662/mo, and a $6,338/mo payment. Purchase price stands at $1,295,000, and rental yield measures 4.32% with $4,662/mo rent. Return on cash invested shows 10.67% in year one, and 5% annual appreciation builds toward $357,785 over five years. Five-year ROI reaches 53.24% and total cumulative return in cash records $223,398. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,662/mo property income covering a $6,338/mo payment rather than investor’s personal income.
Single Family
Built in 2002
0.97 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: Mark Smith • RE/MAX Realty Group
Mls Name: Bright MLS
Mls ID: #MDMC2192946