8312 Hawkins Creamery RdGaithersburgMD20882
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
Rental property for sale in Gaithersburg at 8312 Hawkins Creamery Rd, Gaithersburg, MD, 20882 generates $3,691/mo in rent and, after a $2,545/mo payment, leaves $457/mo in cash flow. Total monthly income is $3,691/mo, and annual cash flow is $5,484/yr on $171,080 invested. Return on cash invested sits at 23.27% in year one, and rental yield is 8.52% on a $520,000 entry. Equity gained on principal adds $3,355/yr, while 5% annual appreciation builds toward $143,666 over five years. Five-year ROI reaches 120.84% and total cumulative return in cash sums $206,735. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,691/mo property income rather than buyer’s personal income.
Single Family
Built in 1966
0.65 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20882, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 4,358 (93.4%) |
| Renter Occupied HU | 206 ( 4.4%) |
| Vacant Housing Units | 101 ( 2.2%) |
| Median Home Value | $793,019 |
| Average Home Value | $825,176 |
Housing Distribution
Address Breakdown
Residential
4,712
Single Family
4,712
Multi-Family
0
Businesses
154
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mr. Rich Reynolds • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #MDMC2194078