9586 White Pillar TerGaithersburgMD20882
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 9586 White Pillar Ter, Gaithersburg, MD, 20882 listed at $425,000 pairs $3,318/mo rent with a $2,080/mo payment to leave $675/mo cash flow. Total monthly income runs $3,318/mo, and annual cash flow reaches $8,099/yr on $140,888 cash to close. Return on cash invested measures 25.66% in year one, and rental yield registers 9.37% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 133.69% and total cumulative return in cash totals $188,357. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,318/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1988
1,800 sqft 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: Carolyn Sappenfield • TTR Sotheby's International Realty
Mls Name: Bright MLS
Mls ID: #MDMC2213274