8014 Harbor Tree Way, Gaithersburg, MD, 20886 | $932/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

8014 Harbor Tree Way, Gaithersburg, MD, 20886 | $932/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1138 sft

12109 Sioux Pl, Gaithersburg, MD, 20878

3 Bed
4 Bath
1520 sft

18708 Lake Mary Celeste Ln, Germantown, MD, 20874

3 Bed
3 Bath
2130 sft

19600 Brassie Pl #12A, Gaithersburg, MD, 20886

3 Bed
4 Bath
2334 sft

45952 Iron Oak Ter, Sterling, VA, 20166

Nearby investment properties with comparable prices

2 Bed
1 Bath
996 sft

11920 Foal Ln, North Potomac, MD, 20878

3 Bed
3 Bath
1188 sft

18232 Smoke House Ct, Germantown, MD, 20874

3 Bed
2 Bath
1394 sft

18819 Sparkling Water Dr APT 304, Germantown, MD, 20874

2 Bed
3 Bath
1008 sft

18923 Piney Point Pl, Germantown, MD, 20874

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 8014 Harbor Tree Way, Gaithersburg, MD, 20886 listed at $350,000 pairs $3,109/mo rent with a $1,713/mo payment to leave $932/mo cash flow. Total monthly income runs $3,109/mo, and annual cash flow reaches $11,187/yr on $116,025 cash to close. Return on cash invested measures 29.55% in year one, and rental yield registers 10.66% at a $350,000 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,699 by year five. Five-year ROI tracks 154.61% and total cumulative return in cash totals $179,390. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,109/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1995

1,050 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully refreshed 3-bedroom, 2.5-bath end-unit townhouse, ideally situated in one of the areas most sought-after neighborhoods. This spacious home has been thoughtfully updated with brand-new carpet and fresh paint throughout, offering a clean, move-in-ready feel across all three levels. As an end unit, this home features extra windows for added natural light and a private side gardenperfect for outdoor entertaining, gardening, or simply enjoying a peaceful retreat. The interior offers a functional layout with generous living and dining areas and comfortable bedrooms with ample storage. Conveniently located near parks, shopping, dining, and commuter routes, this home blends comfort, style, and location. Dont miss your chance to own this turnkey gemschedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20886, Montgomery Village, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,638 (100%)
Owner Occupied HU	8,423 (66.6%)
Renter Occupied HU	3,772 (29.8%)
Vacant Housing Units	443 ( 3.5%)
Median Home Value	$408,841
Average Home Value	$465,457