305 Prettyman Dr UNIT 85, Rockville, MD, 20850 | $399/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
926 sft

4141 N Henderson Rd APT 702, Arlington, VA, 22203

2 Bed
2 Bath
1126 sft

10540 Faulkner Ridge Cir UNIT 6-4, Columbia, MD, 21044

2 Bed
1 Bath
897 sft

315 Evarts St NE APT 210, Washington, DC, 20002

4 Bed
3 Bath
2115 sft

754 Princeton Pl #1, Rockville, MD, 20850

Nearby investment properties with comparable prices

3 Bed
2 Bath
1494 sft

10401 Grosvenor Pl APT 501, Rockville, MD, 20852

2 Bed
2 Bath
1232 sft

43300 Marymount Ter UNIT 301, Ashburn, VA, 20147

4 Bed
2 Bath
860 sft

1305 Oates St, Capitol Heights, MD, 20743

2 Bed
1 Bath
607 sft

1225 Fairmont St NW APT 101, Washington, DC, 20009

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 Rockville at 305 Prettyman Dr UNIT 85, Rockville, MD, 20850 generates $3,193/mo in rent and, after a $2,199/mo payment, leaves $399/mo in cash flow. Total monthly income is $3,193/mo, and annual cash flow is $4,786/yr on $148,910 invested. Return on cash invested sits at 23.12% in year one, and rental yield is 8.53% on a $449,200 entry. Equity gained on principal adds $2,899/yr, while 5% annual appreciation builds toward $124,106 over five years. Five-year ROI reaches 120.11% and total cumulative return in cash sums $178,855. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,193/mo property income rather than buyer’s personal income.

Townhouse

Built in 2002

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20850, Rockville, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	22,381 (100%)
Owner Occupied HU	11,257 (50.3%)
Renter Occupied HU	9,799 (43.8%)
Vacant Housing Units	1,325 ( 5.9%)
Median Home Value	$797,677
Average Home Value	$848,556