5301 Westbard Cir APT 208BethesdaMD20816
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 5301 Westbard Cir APT 208, Bethesda, MD, 20816 in Bethesda earns a 11.57% gross yield at $430,000. Rent of $4,145/mo nets $424/mo after the $1,934/mo mortgage. The 2.14 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $118,801 and $3,960/yr in equity accumulation project a total cumulative return of $257,745.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 5.3% |
| Monthly Cash Flow | $424 | $1,200 |
City averages based on Bethesda market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,145 |
| Total Monthly Debt Service | $2,503 |
| DSCR Ratio | 1.66x |
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.
Condo
Built in 1960
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20816, Bethesda, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,558 (100%) |
| Owner Occupied HU | 5,191 (79.2%) |
| Renter Occupied HU | 1,060 (16.2%) |
| Vacant Housing Units | 307 ( 4.7%) |
| Median Home Value | $1,263,802 |
| Average Home Value | $1,325,750 |
Housing Distribution
Address Breakdown
Residential
6,628
Single Family
5,214
Multi-Family
1,414
Businesses
219
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
Condo
Built in 1960
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20816, Bethesda, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,558 (100%) |
| Owner Occupied HU | 5,191 (79.2%) |
| Renter Occupied HU | 1,060 (16.2%) |
| Vacant Housing Units | 307 ( 4.7%) |
| Median Home Value | $1,263,802 |
| Average Home Value | $1,325,750 |
Housing Distribution
Address Breakdown
Residential
6,628
Single Family
5,214
Multi-Family
1,414
Businesses
219
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices