25637 Coltrane Dr, Damascus, MD, 20872 | $300/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1231 sft

118 Monroe St #80, Rockville, MD, 20850

1 Bed
1 Bath
854 sft

19435 Brassie Pl APT 201, Montgomery Village, MD, 20886

1 Bed
1 Bath
845 sft

13009 Shadyside Ln #12-203, Germantown, MD, 20874

1 Bed
1 Bath
785 sft

18405 Guildberry Dr APT 201, Gaithersburg, MD, 20879

Nearby investment properties with comparable prices

- Bed
- Bath
1110 sft

20329 Beaconfield Ter #20329, Germantown, MD, 20874

2 Bed
2 Bath
1339 sft

2103 Wayside Dr APT 1C, Frederick, MD, 21702

2 Bed
2 Bath
1061 sft

11800 Old Georgetown Rd APT 1204, North Bethesda, MD, 20852

2 Bed
1 Bath
853 sft

10277 Cliff Swallow Ct #205A, New Market, MD, 21774

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Damascus at 25637 Coltrane Dr, Damascus, MD, 20872 generates $2,322/mo in rent and, after a $1,591/mo payment, leaves $300/mo in cash flow. Total monthly income is $2,322/mo, and annual cash flow is $3,604/yr on $107,738 invested. Return on cash invested sits at 23.25% in year one, and rental yield is 8.57% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 120.84% and total cumulative return in cash sums $130,189. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,322/mo property income rather than buyer’s personal income.

Townhouse

Built in 1982

3,257 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20872, Damascus, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,581 (100%)
Owner Occupied HU	3,781 (82.5%)
Renter Occupied HU	641 (14.0%)
Vacant Housing Units	159 ( 3.5%)
Median Home Value	$553,242
Average Home Value	$587,193