8551 Calypso Ln, Gaithersburg, MD, 20879 | 6.72% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1239 sft

13056 Marcey Creek Rd #13056, Herndon, VA, 20171

1 Bed
1 Bath
774 sft

2800 Wisconsin Ave NW APT 304, Washington, DC, 20007

3 Bed
3 Bath
1614 sft

5302 Regal Ct, Frederick, MD, 21703

2 Bed
1 Bath
947 sft

1516 N Point Dr APT 301, Reston, VA, 20194

Nearby investment properties with comparable prices

3 Bed
2 Bath
2564 sft

5116 Iroquois St, College Park, MD, 20740

3 Bed
3 Bath
1860 sft

4615 Gemstone Ter, Rockville, MD, 20852

$ 493,400

ROI

Cash Flow/m

- Bed
- Bath
- sft

21950 Garganey Ter #YOAMHH, Ashburn, VA, 20147

2 Bed
3 Bath
1170 sft

2724 12th St NE #9, Washington, DC, 20018

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

Total monthly income runs $3,250/mo, and a $2,839/mo payment. Purchase price stands at $580,000, and rental yield measures 6.72% with $3,250/mo rent. Return on cash invested shows 17.81% in year one, and 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 91.6% and total cumulative return in cash records $174,801. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,250/mo property income covering a $2,839/mo payment rather than investor’s personal income.

Single Family

Built in 1986

0.30 Acres lot

$N/A/sqft

No HOA

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