55 Gravenhurst CtGaithersburgMD20878
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
Rental property for sale in Gaithersburg at 55 Gravenhurst Ct, Gaithersburg, MD, 20878 priced at $489,000 pairs $3,616/mo rent with $575/mo cash flow after a $2,393/mo payment. Total monthly income equals $3,616/mo, and annual cash flow comes to $6,901/yr on $162,104 invested. Return on cash invested is 24.17% in year one, and rental yield stands at 8.87% on a $489,000 basis. Equity gained on principal adds $3,155/yr, and 5% annual appreciation accumulates to $135,102 by year five. Five-year ROI measures 125.73% and total cumulative return in cash reaches $203,818. For financing, Ziffy Mortgage’s DSCR program evaluates $3,616/mo property income against a $2,393/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1986
1,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20878, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,989 (100%) |
| Owner Occupied HU | 16,942 (65.2%) |
| Renter Occupied HU | 7,976 (30.7%) |
| Vacant Housing Units | 1,071 ( 4.1%) |
| Median Home Value | $773,183 |
| Average Home Value | $802,412 |
Housing Distribution
Address Breakdown
Residential
25,808
Single Family
18,639
Multi-Family
7,169
Businesses
1,096
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Max Burton • Mr. Lister Realty
Mls Name: Bright MLS
Mls ID: #MDMC2208418