8139 Fallow Dr #8GaithersburgMD20877
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 8139 Fallow Dr #8, Gaithersburg, MD, 20877 uses $135,915 cash to close to unlock $10,017/yr annual cash flow and $835/mo monthly cash flow. Total monthly income runs $3,385/mo, and a $2,007/mo payment keeps the spread at $835/mo. Purchase price stands at $409,999, and rental yield measures 9.91% with $3,385/mo rent. Return on cash invested shows 27.28% in year one, and 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 142.39% and total cumulative return in cash records $193,535. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,385/mo property income covering a $2,007/mo payment rather than investor’s personal income.
Townhouse
Built in 1968
N/A lot
$N/A/sqft
No 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: TRENT ZHU • Signature Home Realty LLC
Mls Name: Bright MLS
Mls ID: #MDMC2200654