5818 Greentree RdBethesdaMD20817
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate 5818 Greentree Rd, Bethesda, MD, 20817 in Bethesda. At $1,275,000 it earns $8,180/mo in rent and distributes $251/mo to the owner after the $5,733/mo payment, a consistent 7.7% yield. DSCR 1.43 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $352,259 in value; $11,743/yr in principal paydown compounds ownership stake. Total projected return: $499,737.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 5.3% |
| Monthly Cash Flow | $251 | $1,200 |
City averages based on Bethesda market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,180 |
| Total Monthly Debt Service | $7,423 |
| DSCR Ratio | 1.10x |
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.
Single Family
Built in 1959
6,587 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20817, Bethesda, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,838 (100%) |
| Owner Occupied HU | 10,944 (79.1%) |
| Renter Occupied HU | 2,269 (16.4%) |
| Vacant Housing Units | 625 ( 4.5%) |
| Median Home Value | $1,190,385 |
| Average Home Value | $1,272,190 |
Housing Distribution
Address Breakdown
Residential
14,729
Single Family
12,383
Multi-Family
2,346
Businesses
625
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
Single Family
Built in 1959
6,587 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20817, Bethesda, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,838 (100%) |
| Owner Occupied HU | 10,944 (79.1%) |
| Renter Occupied HU | 2,269 (16.4%) |
| Vacant Housing Units | 625 ( 4.5%) |
| Median Home Value | $1,190,385 |
| Average Home Value | $1,272,190 |
Housing Distribution
Address Breakdown
Residential
14,729
Single Family
12,383
Multi-Family
2,346
Businesses
625
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices