Eltham Plan, Amalyn - The Nouveau Collection, Bethesda, MD, 20817 | 4.46% Rental Yield

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2808 sft

9660 Fields Rd UNIT 9660, Gaithersburg, MD, 20878

4 Bed
4 Bath
3958 sft

12751 Lavender Keep Cir, Fairfax, VA, 22033

5 Bed
4 Bath
3218 sft

Colton Plan, Damascus Village, Damascus, MD, 20872

4 Bed
4 Bath
3866 sft

18527 Denhigh Cir, Olney, MD, 20832

Nearby investment properties with comparable prices

4 Bed
3 Bath
2840 sft

1101 Fortune Terrace Edinburgh #53, Potomac, MD, 20854

5 Bed
4 Bath
2945 sft

5705 Macarthur Blvd NW, Washington, DC, 20016

3 Bed
3 Bath
2992 sft

6812 Carlynn Ct, Bethesda, MD, 20817

5 Bed
5 Bath
6036 sft

17919 Elgin Rd, Poolesville, MD, 20837

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 equals $6,113/mo. Return on cash invested prints 11.11% in year one, and rental yield reads 4.46% against a $1,643,995 entry. Equity gained on principal adds $10,608/yr, while 5% annual appreciation compiles into $454,206 by year five. Five-year ROI reaches 55.57% and total cumulative return in cash sums $296,020. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,113/mo property income covering a $8,047/mo payment, not borrower’s personal income.

Single Family

Built in 2024

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