5202 Crossfield Ct #126, Rockville, MD, 20852 | $266/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1234 sft

807 50th Pl NE, Washington, DC, 20019

2 Bed
1 Bath
981 sft

5225 Pooks Hill Rd APT 121N, Bethesda, MD, 20814

2 Bed
2 Bath
1276 sft

8675 Seasons Way #2-11C, Lanham, MD, 20706

1 Bed
1 Bath
805 sft

3024 Tilden St NW #6, Washington, DC, 20008

Nearby investment properties with comparable prices

1 Bed
1 Bath
922 sft

11206 Cherry Hill Rd #92, Beltsville, MD, 20705

2 Bed
- Bath
922 sft

11206 Cherry Hill Rd, Beltsville, MD, 20705

2 Bed
1 Bath
671 sft

718 Brandywine St SE APT 301, Washington, DC, 20032

1 Bed
1 Bath
787 sft

10106 Campus Way S APT 302, Upper Marlboro, MD, 20774

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

Investment property for sale in Rockville at 5202 Crossfield Ct #126, Rockville, MD, 20852 listed at $176,200 pairs $2,018/mo rent with a $862/mo payment to leave $266/mo cash flow. Total monthly income runs $2,018/mo, and annual cash flow reaches $3,186/yr on $58,410 cash to close. Return on cash invested measures 25.36% in year one, and rental yield registers 13.74% at a $176,200 basis. Equity gained on principal adds $1,137/yr, and annual property appreciation at 5% supports $48,681 by year five. Five-year ROI tracks 137.07% and total cumulative return in cash totals $80,064. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,018/mo property income relative to a $862/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1970

1,726 sqft lot

$N/A/sqft

$657 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