622 Frogs Leap Ln #622GaithersburgMD20877
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 Gaithersburg at 622 Frogs Leap Ln #622, Gaithersburg, MD, 20877 offers a 7.86% rental yield on a $442,300 purchase with $2,897/mo rent. Total monthly income registers $2,897/mo, and a $2,165/mo payment leaves $30/mo available for distribution. Annual cash flow reaches $366/yr on $146,622 to close, and return on cash invested stands at 20.16% in year one. Equity gained on principal adds $2,854/yr while 5% annual appreciation supports $122,199 over five years. Portfolio math shows five-year ROI at 104.56% and total cumulative return in cash at $153,312. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,897/mo property income against a $2,165/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2007
1 Acres lot
$N/A/sqft
$93 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20877, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,773 (100%) |
| Owner Occupied HU | 5,608 (40.7%) |
| Renter Occupied HU | 7,448 (54.1%) |
| Vacant Housing Units | 717 ( 5.2%) |
| Median Home Value | $533,944 |
| Average Home Value | $545,024 |
Housing Distribution
Address Breakdown
Residential
13,663
Single Family
6,259
Multi-Family
7,404
Businesses
1,496
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A