Blackthorn Plan, PCI - 20852, Bethesda, MD, 20817 | 4.58% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1698 sft

1934 4th St NW, Washington, DC, 20001

Marwari Plan, Chevy Chase Crossing - Adwyn Collection

3 Bed
3 Bath
3025 sft

Marwari Plan, Chevy Chase Crossing - Adwyn Collection, Chevy Chase, MD, 20815

6 Bed
3 Bath
2702 sft

1330 Potomac School Rd, Mc Lean, VA, 22101

4 Bed
4 Bath
3233 sft

5400 Merriam St, Bethesda, MD, 20814

Nearby investment properties with comparable prices

2 Bed
2 Bath
1450 sft

4901 Hampden Ln #205, Bethesda, MD, 20814

3 Bed
2 Bath
1540 sft

5401 Moorland Ln, Bethesda, MD, 20814

2 Bed
2 Bath
1516 sft

7887 Jones Branch Dr #702, McLean, VA, 22102

5 Bed
4 Bath
3785 sft

10227 Lawyers Rd, Vienna, VA, 22181

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

Return on cash invested sits at 11.48% in year one, and rental yield is 4.58% on a $1,880,792 entry. Equity gained on principal adds $12,136/yr, while 5% annual appreciation builds toward $519,628 over five years. Five-year ROI reaches 57.56% and total cumulative return in cash sums $350,781. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,182/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20817, Bethesda, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,838 (100%)
Owner Occupied HU	10,944 (79.1%)
Renter Occupied HU	2,269 (16.4%)
Vacant Housing Units	625 ( 4.5%)
Median Home Value	$1,190,385
Average Home Value	$1,272,190