7902 Badenloch Way APT 303, Gaithersburg, MD, 20879 | $823/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

7902 Badenloch Way APT 303, Gaithersburg, MD, 20879 | $823/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1302 sft

1023A Margate Ct, Sterling, VA, 20164

2 Bed
2 Bath
964 sft

501 Palmtree Dr APT 3, Gaithersburg, MD, 20878

1 Bed
1 Bath
735 sft

1580 Spring Gate Dr UNIT 4205, Mc Lean, VA, 22102

2 Bed
2 Bath
1094 sft

18204 Swiss Cir #3-102, Germantown, MD, 20874

Nearby investment properties with comparable prices

2 Bed
2 Bath
868 sft

18223 Swiss Cir APT 2-63, Germantown, MD, 20874

2 Bed
2 Bath
1276 sft

5 Brooking Ct UNIT 302, Lutherville Timonium, MD, 21093

1 Bed
1 Bath
726 sft

1532 Northgate Sq APT 12A, Reston, VA, 20190

1 Bed
1 Bath
626 sft

1504 Lincoln Way APT 114, Mc Lean, VA, 22102

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Gaithersburg at 7902 Badenloch Way APT 303, Gaithersburg, MD, 20879 offers a 11.26% rental yield on a $260,000 purchase with $2,440/mo rent. Total monthly income registers $2,440/mo, and a $1,273/mo payment leaves $823/mo available for distribution. Annual cash flow reaches $9,870/yr on $86,190 to close, and return on cash invested stands at 31.36% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 164.31% and total cumulative return in cash at $141,617. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,440/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1987

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 7902 Badenloch Way #303, a fully updated 2-bedroom, 2-bathroom condo in the sought-after Willow Wood community of Gaithersburg. This top-floor unit combines modern upgrades with convenience and comfort. Step inside to a bright and open living space, perfect for relaxing or entertaining. The remodeled kitchen features sleek stainless steel appliances, new cabinetry, and plenty of storage. Both full bathrooms have been stylishly renovated, creating a move-in-ready home. With two generously sized bedrooms, including a primary suite with its own upgraded bath, this unit offers flexibility for any lifestyle! Enjoy the peaceful setting from your private balcony overlooking greenery, plus the convenience of in-unit laundry. The Willow Wood community offers amenities such as a pool, walking paths, and pet-friendly spaces. And with an unbeatable location just minutes from Shady Grove Metro, I-270, shopping, dining, and everything Montgomery County has to offer, youll love the ease of everyday living here.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20879, Gaithersburg, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,205 (100%)
Owner Occupied HU	6,451 (70.1%)
Renter Occupied HU	2,501 (27.2%)
Vacant Housing Units	253 ( 2.7%)
Median Home Value	$510,078
Average Home Value	$599,379