Laurel Plan, PCI - 20817, Bethesda, MD, 20817 | 4.88% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2614 sft

6809 Barr Rd, Bethesda, MD, 20816

6 Bed
6 Bath
5954 sft

1630 Glen Head Ct, Mc Lean, VA, 22101

5 Bed
4 Bath
2586 sft

5124 37th St N, Arlington, VA, 22207

4 Bed
5 Bath
2386 sft

5411 Illinois Ave NW, Washington, DC, 20011

Nearby investment properties with comparable prices

4 Bed
4 Bath
5231 sft

8002 Ellingson Dr, Chevy Chase, MD, 20815

5 Bed
4 Bath
3108 sft

8105 Coach St, Rockville, MD, 20854

5 Bed
4 Bath
3416 sft

8030 Glendale Rd, Chevy Chase, MD, 20815

4 Bed
4 Bath
2742 sft

1916 Armand Ct, Falls Church, VA, 22043

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 totals $7,799/mo. ROI tracks 12.41% on current figures, and rental yield reads 4.88% at a $1,916,266 purchase. Equity gained on principal adds $12,365/yr, and 5% annual appreciation supports $529,429 over five years. Five-year ROI reaches 62.56% and total cumulative return in cash sums $388,414. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,799/mo property income instead of your personal income.

Single Family

Built in 2026

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