Logan Plan, The Flats at Northside, Potomac, MD, 20854 | 5.26% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Logan Plan, The Flats at Northside, Potomac, MD, 20854 | 5.26% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1088 sft

7619 Tiverton Dr, Springfield, VA, 22152

2 Bed
2 Bath
982 sft

3320 Woodburn Village Dr APT 24, Annandale, VA, 22003

3 Bed
1 Bath
936 sft

7915 Manassas Dr, Manassas, VA, 20111

2 Bed
2 Bath
1038 sft

14314 Climbing Rose Way APT 301, Centreville, VA, 20121

Nearby investment properties with comparable prices

4 Bed
4 Bath
2150 sft

43150 Gatwick Sq, Ashburn, VA, 20147

3 Bed
3 Bath
1619 sft

44579 Strabane Ter, Ashburn, VA, 20147

4 Bed
3 Bath
1850 sft

6152 Kendra Way, Centreville, VA, 20121

3 Bed
4 Bath
1545 sft

10401 Graystone Ct, Oakton, VA, 22124

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

Rental property for sale in Potomac at Logan Plan, The Flats at Northside, Potomac, MD, 20854 priced at $624,990 pairs $2,742/mo rent with after a $3,059/mo payment. Total monthly income equals $2,742/mo. Return on cash invested is 13.38% in year one, and rental yield stands at 5.26% on a $624,990 basis. Equity gained on principal adds $4,033/yr, and 5% annual appreciation accumulates to $172,673 by year five. Five-year ROI measures 67.82% and total cumulative return in cash reaches $139,450. For financing, Ziffy Mortgage’s DSCR program evaluates $2,742/mo property income against a $3,059/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Enjoy living a low-maintenance lifestyle in the Logan condo residence at The Flats at Northside. Just lock-and-go and head out to all of the upscale restaurants, and outdoor recreation nearby. Unwind at the end of the day in the comforts of your home and enjoy an outdoor balcony.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20854, Potomac, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,393 (100%)
Owner Occupied HU	15,189 (87.3%)
Renter Occupied HU	1,628 ( 9.4%)
Vacant Housing Units	576 ( 3.3%)
Median Home Value	$1,109,328
Average Home Value	$1,210,681