2590 Farmstead Dr #B298BPRockvilleMD20852
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 2590 Farmstead Dr #B298BP, Rockville, MD, 20852 in Rockville earns a 8.6% gross yield at $664,800. Rent of $4,766/mo nets $437/mo after the $2,989/mo mortgage. The 1.59 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $183,672 and $6,123/yr in equity accumulation project a total cumulative return of $281,147.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 4.8% |
| Monthly Cash Flow | $437 | $1,850 |
City averages based on Rockville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,766 |
| Total Monthly Debt Service | $4,065 |
| DSCR Ratio | 1.17x |
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.
Townhouse
Built in 2023
N/A lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20852, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,582 (100%) |
| Owner Occupied HU | 10,523 (39.6%) |
| Renter Occupied HU | 14,569 (54.8%) |
| Vacant Housing Units | 1,490 ( 5.6%) |
| Median Home Value | $704,175 |
| Average Home Value | $773,311 |
Housing Distribution
Address Breakdown
Residential
24,199
Single Family
8,792
Multi-Family
15,407
Businesses
2,444
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
Townhouse
Built in 2023
N/A lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20852, Rockville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,582 (100%) |
| Owner Occupied HU | 10,523 (39.6%) |
| Renter Occupied HU | 14,569 (54.8%) |
| Vacant Housing Units | 1,490 ( 5.6%) |
| Median Home Value | $704,175 |
| Average Home Value | $773,311 |
Housing Distribution
Address Breakdown
Residential
24,199
Single Family
8,792
Multi-Family
15,407
Businesses
2,444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices