5450 Whitley Park Ter APT 209BethesdaMD20814
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
Investment Highlights
Investment property for sale in Bethesda at 5450 Whitley Park Ter APT 209, Bethesda, MD, 20814 listed at $417,500 pairs $3,599/mo rent with a $2,043/mo payment to leave $1,003/mo cash flow. Total monthly income runs $3,599/mo, and annual cash flow reaches $12,034/yr on $138,401 cash to close. Return on cash invested measures 28.6% in year one, and rental yield registers 10.34% at a $417,500 basis. Equity gained on principal adds $2,694/yr, and annual property appreciation at 5% supports $115,348 by year five. Five-year ROI tracks 149.5% and total cumulative return in cash totals $206,906. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,599/mo property income relative to a $2,043/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1965
N/A 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