5332 Pooks Hill Rd #304BethesdaMD20814
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 5332 Pooks Hill Rd #304, Bethesda, MD, 20814 in Bethesda is narrow, $109/mo net on $3,516/mo rent after the $2,248/mo debt service, but the property operates at break-even-plus, not a loss. At $499,990 with a 8.44% yield, the long-run equity case via 5% appreciation ($138,138 over five years) and $4,605/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.56 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $215,832.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.3% |
| Monthly Cash Flow | $109 | $1,200 |
City averages based on Bethesda market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,516 |
| Total Monthly Debt Service | $2,911 |
| DSCR Ratio | 1.21x |
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 1958
2,951 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20814, Bethesda, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,268 (100%) |
| Owner Occupied HU | 7,697 (39.9%) |
| Renter Occupied HU | 9,305 (48.3%) |
| Vacant Housing Units | 2,266 (11.8%) |
| Median Home Value | $1,095,391 |
| Average Home Value | $1,155,959 |
Housing Distribution
Address Breakdown
Residential
17,521
Single Family
7,350
Multi-Family
10,171
Businesses
2,013
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 1958
2,951 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20814, Bethesda, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,268 (100%) |
| Owner Occupied HU | 7,697 (39.9%) |
| Renter Occupied HU | 9,305 (48.3%) |
| Vacant Housing Units | 2,266 (11.8%) |
| Median Home Value | $1,095,391 |
| Average Home Value | $1,155,959 |
Housing Distribution
Address Breakdown
Residential
17,521
Single Family
7,350
Multi-Family
10,171
Businesses
2,013
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices