5905 Landon LnBethesdaMD20817
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 5905 Landon Ln, Bethesda, MD, 20817 in Bethesda: $9,232/mo in rent, $1,611/mo in net income, 9.04% gross yield, 1.68 DSCR, all at $1,225,265. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $338,518 in appreciation and $11,285/yr in principal paydown projects total cumulative return of $568,449.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 5.3% |
| Monthly Cash Flow | $1,611 | $1,200 |
City averages based on Bethesda market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,232 |
| Total Monthly Debt Service | $7,133 |
| DSCR Ratio | 1.29x |
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 1956
9,852 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 1956
9,852 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