910 Windbrooke Dr #910GaithersburgMD20879
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow910 Windbrooke Dr #910, Gaithersburg, MD, 20879 in Gaithersburg earns its strong cash-flow label: 10.47% yield, $2,225/mo rent, $639/mo net income, DSCR 1.94. The $255,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $70,452 by year five. Combined with $2,349/yr in principal paydown, total projected return reaches $137,867.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 5.1% |
| Monthly Cash Flow | $639 | $1,850 |
City averages based on Gaithersburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,225 |
| Total Monthly Debt Service | $1,485 |
| DSCR Ratio | 1.50x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1985
N/A 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 |
Housing Distribution
Address Breakdown
Residential
8,988
Single Family
6,718
Multi-Family
2,270
Businesses
1,210
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
Condo
Built in 1985
N/A 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 |
Housing Distribution
Address Breakdown
Residential
8,988
Single Family
6,718
Multi-Family
2,270
Businesses
1,210
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kody Yazdanipour • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #MDMC2205720